{"id":"issued_WyJkZW1vLWJhc2VsaW5lLWNiYzA4MWNiLWZkMDAtNDUxZC04NDUxLWU1ZDFlNTkwZjg3NiIsImNhcGl0YWwiLCI2Yzg0ZjRiNC1kNThlLTRkMzUtODYxMi01ODEwZWNjNDg4MWUiXQ","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","kind":"capital","inputs":{"snapshot":{"book":"combined-nsns","inputs":{"filed":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","licensee_type":"301c","treasury_stock":"0","regulatory_capital":"60000000","leverageable_capital":"60000000","outstanding_leverage":"50000000","unrealized_depreciation":"11653250","includible_non_cash_gains":"0","filed_capital_impairment_pct":"15.14","estimated_future_tax_on_gains":"0","unrealized_appreciation_other":"0","unrealized_appreciation_class1":"0","unrealized_appreciation_class2":"0","undistributed_net_realized_earnings":"2567875","equity_capital_investments_at_cost_pct":"6.53","borrowings_against_pledged_appreciated_securities":"0"},"corrected":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","licensee_type":"301c","treasury_stock":"0","regulatory_capital":"60000000","leverageable_capital":"60000000","outstanding_leverage":"50000000","unrealized_depreciation":"11653250.00","includible_non_cash_gains":"0","filed_capital_impairment_pct":"15.14","estimated_future_tax_on_gains":"0","unrealized_appreciation_other":"0.00","unrealized_appreciation_class1":"0.00","unrealized_appreciation_class2":"0.00","undistributed_net_realized_earnings":"2567875","equity_capital_investments_at_cost_pct":"6.53","borrowings_against_pledged_appreciated_securities":"0"}},"status":"reconciled","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","version":"sbic-foundation-reconciliation-1.0.0","sourceMap":{"book":"combined-nsns","fund":{"sources":{"vehicle":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"foundation":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"licensee_type":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"treasury_stock":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_keys":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"regulatory_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_complete":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"leverageable_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"outstanding_leverage":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_source_ref":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"includible_non_cash_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"filed_capital_impairment_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"estimated_future_tax_on_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_other":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class1":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class2":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"reported_unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"undistributed_net_realized_earnings":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"equity_capital_investments_at_cost_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"borrowings_against_pledged_appreciated_securities":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"}},"reported":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"$population","foundation":true,"import_row_id":"cmuzwwi3z004e4x7k96y22x69","licensee_type":"301c","treasury_stock":"0","import_batch_id":"cmuzwwi3u00434x7kygz9h686","population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"source_namespace":"nsns-admin","regulatory_capital":"60000000","regulatory_mapping":{"licensee_type":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"treasury_stock":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"regulatory_capital":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"leverageable_capital":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"outstanding_leverage":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_depreciation":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"includible_non_cash_gains":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"filed_capital_impairment_pct":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"estimated_future_tax_on_gains":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_other":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class1":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class2":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"undistributed_net_realized_earnings":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"equity_capital_investments_at_cost_pct":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"borrowings_against_pledged_appreciated_securities":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}]},"population_complete":true,"leverageable_capital":"60000000","outstanding_leverage":"50000000","population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","unrealized_depreciation":"11653250","includible_non_cash_gains":"0","filed_capital_impairment_pct":"15.14","estimated_future_tax_on_gains":"0","unrealized_appreciation_other":"0","unrealized_appreciation_class1":"0","unrealized_appreciation_class2":"0","reported_unrealized_depreciation":"11653250","undistributed_net_realized_earnings":"2567875","equity_capital_investments_at_cost_pct":"6.53","borrowings_against_pledged_appreciated_securities":"0"},"recordIds":["cmuzv30vt003y4x7k2vk3vpqe","cmv004oe000554x7ki5eo0goa","cmv149tpu006q4x7kujgaoy6n"],"regulatoryMapping":{"licensee_type":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"treasury_stock":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"regulatory_capital":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"leverageable_capital":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"outstanding_leverage":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_depreciation":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"includible_non_cash_gains":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"filed_capital_impairment_pct":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"estimated_future_tax_on_gains":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_other":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class1":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class2":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"undistributed_net_realized_earnings":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"equity_capital_investments_at_cost_pct":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"borrowings_against_pledged_appreciated_securities":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}]}},"quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","version":"sbic-foundation-reconciliation-1.0.0","computed":{"sba":"95600000.00","cost":"107253250.00","gaap":"100400000.00","unrealized_depreciation":"11653250.00","unrealized_appreciation_other":"0.00","unrealized_appreciation_class1":"0.00","unrealized_appreciation_class2":"0.00","equity_capital_investments_at_cost_pct":"6.53"},"positions":[{"key":"cmuzmv5jw002q4x7klyo4yxje","sba":"22000000.00","cost":"22000000.00","gaap":"22100000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o96004k4x7k4lso08pr"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5mx00394x7kb4ypuhr6","sba":"10800000.00","cost":"12000000.00","gaap":"10800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004odl00524x7kywkgf1in"],"appreciation":"0.00","depreciation":"1200000.00","classification":"not applicable","reportedDepreciation":"1200000.00"},{"key":"cmuzmv5ll00314x7kqy1jlgwx","sba":"9800000.00","cost":"12000000.00","gaap":"9800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004oc6004v4x7krmni47s0"],"appreciation":"0.00","depreciation":"2200000.00","classification":"not applicable","reportedDepreciation":"2200000.00"},{"key":"cmuzmv5kb002t4x7kfmm67ve9","sba":"7500000.00","cost":"14253250.00","gaap":"7500000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.code":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.amount":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.transaction_id":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o9o004n4x7kd7ue8fip","cmv004o9z004o4x7kn8txpzgr"],"appreciation":"0.00","depreciation":"6753250.00","classification":"not applicable","reportedDepreciation":"6753250.00"},{"key":"cmuzmv5mg00364x7klxyqyxg2","sba":"0.00","cost":"1500000.00","gaap":"0.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004od700514x7kctijppif"],"appreciation":"0.00","depreciation":"1500000.00","classification":"not applicable","reportedDepreciation":"1500000.00"},{"key":"cmuzmv5m100344x7kz1kysqsb","sba":"6000000.00","cost":"6000000.00","gaap":"6000000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004ocq004y4x7koxu5ww8d"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5jc002n4x7ky41bmiko","sba":"2500000.00","cost":"2500000.00","gaap":"3100000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o8r004j4x7kmslfb1y8"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5iv002l4x7kko6xv99p","sba":"18000000.00","cost":"18000000.00","gaap":"18400000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o81004g4x7k3j88y1np"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5l5002y4x7km66oj2l7","sba":"3000000.00","cost":"3000000.00","gaap":"4900000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004obf004u4x7k469f4t02"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5kr002w4x7kxazfnznz","sba":"16000000.00","cost":"16000000.00","gaap":"17800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004oao004r4x7kka5exwk0"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"}],"convention":"USD cents and percentages to 2 decimals, ROUND_HALF_UP; gross SBA depreciation, no gain/loss netting","includible":null,"membership":{"source":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"complete":true,"missingKeys":[],"declaredKeys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"]},"comparisons":{"unrealized_depreciation":{"computed":"11653250.00","reported":"11653250.00","difference":"0.00"},"unrealized_appreciation_other":{"computed":"0.00","reported":"0.00","difference":"0.00"},"unrealized_appreciation_class1":{"computed":"0.00","reported":"0.00","difference":"0.00"},"unrealized_appreciation_class2":{"computed":"0.00","reported":"0.00","difference":"0.00"},"equity_capital_investments_at_cost_pct":{"computed":"6.53","reported":"6.53","difference":"0.00"}}},"computable":true,"exceptions":[],"dependencies":{"marks":[],"terms":[{"id":"cmv004o8i004h4x7knqhfgbx9","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"18000000.00","date":"2026-06-30","carrying":"18000000.00","principal":"18000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A2:P2","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"575","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-06-15","origination_date":"2023-06-15","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A2:H2","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A2:P2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 575","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.562Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004o9i004l4x7k0mrygt9i","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"22000000.00","date":"2026-06-30","carrying":"22000000.00","principal":"22000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A4:P4","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"625","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2029-01-10","origination_date":"2024-01-10","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A3:H3","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A4:P4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 625","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.598Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004oac004p4x7kpo8mn43r","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"14200000.00","date":"2026-06-30","carrying":"14200000.00","principal":"14200000.00","source_ref":"sources/opening-register.xlsx#Inputs!A5:P5","cumulative_pik":"200000.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1.25","spread_bp":"650","instrument":"pik_bullet","pik_rate_pct":"1.5","maturity_date":"2027-09-20","origination_date":"2022-09-20","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A4:H4","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A5:P5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1.25","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 650","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: pik_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 1.5","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2027-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2022-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.628Z","instrument":"pik_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004ob4004s4x7kwwxm2mnc","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"16000000.00","date":"2026-06-30","carrying":"16000000.00","principal":"16000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A6:P6","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"0.75","spread_bp":"550","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2029-08-05","origination_date":"2024-08-05","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A5:H5","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A6:P6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 0.75","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 550","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.656Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004och004w4x7kqnseu5l9","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A8:P8","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-03-12","origination_date":"2023-03-12","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A6:H6","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A8:P8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.705Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004od1004z4x7kgrxqp1u4","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"6000000.00","date":"2026-06-30","carrying":"6000000.00","principal":"6000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A9:P9","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-09-15","origination_date":"2023-09-15","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A9:P9","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.725Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"},{"id":"cmv004odx00534x7k0vte7zuh","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","data":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A11:P11","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2031-04-01","origination_date":"2026-04-01","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A8:H8","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A11:P11","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":3,"quote":"floor_pct: 1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2031-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2026-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","createdAt":"2026-10-08T20:41:20.757Z","instrument":"cash_pay_bullet","preparedBy":"portfolio.analyst@nsns-fund.example"}],"records":[{"id":"cmuzv30si003o4x7kw78hlvot","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","data":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"meridian-term","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","import_row_id":"cmuznm533003c4x7konfofk0u","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.442Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30sx003p4x7kk7ckkmzp","key":"cmuzmv5jc002n4x7ky41bmiko","book":"combined-nsns","data":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"meridian-equity","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","import_row_id":"cmuznm533003d4x7kdogw5cy3","security_type":"equity","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":3,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-06-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"2900000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-06-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!T3"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","address":"Inputs!U3"}},"rowId":"cmuznm533003d4x7kdogw5cy3","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"2900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92xb0006ai7kink1pfa6/2026-Q2","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"2900000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.457Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30ta003q4x7k1bygyc4x","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","data":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","source_id":"bluepeak-term","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","import_row_id":"cmuznm533003e4x7kbo7ljv9t","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.470Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30tm003r4x7ka80s0aun","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"havenmark-term","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmuznm533003f4x7k5tbx2e1g","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.482Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30ty003s4x7kyxwv86o5","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","data":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"summit-term","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","import_row_id":"cmuznm533003g4x7kruuwrynv","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.494Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30u9003t4x7klxvabs3y","key":"cmuzmv5l5002y4x7km66oj2l7","book":"combined-nsns","data":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"summit-equity","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","import_row_id":"cmuznm533003h4x7kktks2gby","security_type":"equity","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":7,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-06-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4600000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-06-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!T7"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","address":"Inputs!U7"}},"rowId":"cmuznm533003h4x7kktks2gby","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4600000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye932h002oai7kr64pm2c6/2026-Q2","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4600000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.505Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30um003u4x7kv7zevc3y","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","data":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"grainmoor-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmuznm533003i4x7k0qh3fith","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.518Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30uy003v4x7k6b86orrd","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-term","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmuznm533003j4x7kem3bm79a","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.530Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30vb003w4x7k59pfzk0n","key":"cmuzmv5mg00364x7klxyqyxg2","book":"combined-nsns","data":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-equity","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","import_row_id":"cmuznm533003k4x7k58fabtxq","security_type":"equity","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":10,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-06-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-06-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!T10"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","address":"Inputs!U10"}},"rowId":"cmuznm533003k4x7k58fabtxq","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934t0049ai7kd6d0gxcr/2026-Q2","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.543Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30vm003x4x7k4pzjvg5r","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","data":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","source_id":"brakeholt-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","import_row_id":"cmuznm533003l4x7kopd0a48l","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.554Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},{"id":"cmuzv30vt003y4x7k2vk3vpqe","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"$population","foundation":true,"import_row_id":"cmuznm533003m4x7kt7pxz0y8","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"source_namespace":"nsns-admin","population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"kind":"population","quarter":"2026-Q2","sources":{"vehicle":{"rowId":"cmuznm533003m4x7kt7pxz0y8","batchId":"cmuznm52z003b4x7kmsznlb8h","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","mappingVersion":"synthetic-admin-v1"},"foundation":{"rowId":"cmuznm533003m4x7kt7pxz0y8","batchId":"cmuznm52z003b4x7kmsznlb8h","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","mappingVersion":"synthetic-admin-v1"},"population_keys":{"rowId":"cmuznm533003m4x7kt7pxz0y8","batchId":"cmuznm52z003b4x7kmsznlb8h","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","mappingVersion":"synthetic-admin-v1"},"population_complete":{"rowId":"cmuznm533003m4x7kt7pxz0y8","batchId":"cmuznm52z003b4x7kmsznlb8h","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","mappingVersion":"synthetic-admin-v1"},"population_source_ref":{"rowId":"cmuznm533003m4x7kt7pxz0y8","batchId":"cmuznm52z003b4x7kmsznlb8h","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09"},"source_ref":"Population source: 2026-Q2-investment.xlsx / SHA-256 b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.561Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":null},{"id":"cmuzv30vx00404x7ko35mya25","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"batchId":"cmuznm52z003b4x7kmsznlb8h","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","inputKind":"investment","namespace":"nsns-admin","recordIds":["cmuzv30si003o4x7kw78hlvot","cmuzv30sx003p4x7kk7ckkmzp","cmuzv30ta003q4x7k1bygyc4x","cmuzv30tm003r4x7ka80s0aun","cmuzv30ty003s4x7kyxwv86o5","cmuzv30u9003t4x7klxvabs3y","cmuzv30um003u4x7kv7zevc3y","cmuzv30uy003v4x7k6b86orrd","cmuzv30vb003w4x7k59pfzk0n","cmuzv30vm003x4x7k4pzjvg5r","cmuzv30vt003y4x7k2vk3vpqe"],"reviewHash":"afc70be6b1e3c19aea0d57a88e834f1e48ea1e90a9df16eda8794f9d685a97b0","reviewedBy":"fund.controller@nsns-fund.example","requestHash":"6908adfd52d553e4f9074efc97c8eaa5185e3fc80f49df3cb6290be24632cc0c"},"kind":"import-receipt","quarter":"2026-Q2","sources":{},"createdAt":"2026-10-08T18:20:05.565Z","createdBy":"fund.controller@nsns-fund.example","documentId":null,"supersedesId":null,"effectiveDate":null},{"id":"cmv004o81004g4x7k3j88y1np","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","data":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"meridian-term","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","import_row_id":"cmuzwwi3z00444x7k1h7kwmn5","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.545Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004o8r004j4x7kmslfb1y8","key":"cmuzmv5jc002n4x7ky41bmiko","book":"combined-nsns","data":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"meridian-equity","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","import_row_id":"cmuzwwi3z00454x7k2h54dilq","security_type":"equity","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.571Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004o96004k4x7k4lso08pr","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","data":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","source_id":"bluepeak-term","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","import_row_id":"cmuzwwi3z00464x7kyrn31y2h","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.586Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004o9o004n4x7kd7ue8fip","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"havenmark-term","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmuzwwi3z00474x7khgcaqcx1","transaction_id":"CM-Q3-PIK-havenmark-term","import_batch_id":"cmuzwwi3u00434x7kygz9h686","source_namespace":"nsns-admin"},"kind":"ledger","quarter":"2026-Q3","sources":{"code":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.604Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004o9z004o4x7kn8txpzgr","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"havenmark-term","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmuzwwi3z00474x7khgcaqcx1","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.615Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004oao004r4x7kka5exwk0","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","data":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"summit-term","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","import_row_id":"cmuzwwi3z00484x7kepwlfpnd","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.640Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004obf004u4x7k469f4t02","key":"cmuzmv5l5002y4x7km66oj2l7","book":"combined-nsns","data":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"summit-equity","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","import_row_id":"cmuzwwi3z00494x7k1mcpcnvv","security_type":"equity","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.667Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004oc6004v4x7krmni47s0","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","data":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"grainmoor-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmuzwwi3z004a4x7kzssmmgiy","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.694Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004ocq004y4x7koxu5ww8d","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-term","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmuzwwi3z004b4x7kkgbcjdal","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.714Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004od700514x7kctijppif","key":"cmuzmv5mg00364x7klxyqyxg2","book":"combined-nsns","data":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-equity","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","import_row_id":"cmuzwwi3z004c4x7kqxqvuz14","security_type":"equity","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.731Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004odl00524x7kywkgf1in","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","data":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","source_id":"brakeholt-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","import_row_id":"cmuzwwi3z004d4x7kcja2fc20","security_type":"loan","import_batch_id":"cmuzwwi3u00434x7kygz9h686","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"kind":"investment","quarter":"2026-Q3","sources":{"date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.745Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv004oe000554x7ki5eo0goa","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"$population","foundation":true,"import_row_id":"cmuzwwi3z004e4x7k96y22x69","import_batch_id":"cmuzwwi3u00434x7kygz9h686","population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"source_namespace":"nsns-admin","population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"kind":"population","quarter":"2026-Q3","sources":{"vehicle":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"foundation":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"population_keys":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"population_complete":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"population_source_ref":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T20:41:20.760Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuzwwi3l00424x7kg0xo1twu","supersedesId":null,"effectiveDate":null},{"id":"cmv004oe300574x7kmx09z8sf","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"batchId":"cmuzwwi3u00434x7kygz9h686","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","inputKind":"investment","namespace":"nsns-admin","recordIds":["cmv004o81004g4x7k3j88y1np","cmv004o8r004j4x7kmslfb1y8","cmv004o96004k4x7k4lso08pr","cmv004o9o004n4x7kd7ue8fip","cmv004o9z004o4x7kn8txpzgr","cmv004oao004r4x7kka5exwk0","cmv004obf004u4x7k469f4t02","cmv004oc6004v4x7krmni47s0","cmv004ocq004y4x7koxu5ww8d","cmv004od700514x7kctijppif","cmv004odl00524x7kywkgf1in","cmv004oe000554x7ki5eo0goa"],"reviewHash":"ad47f03d3db9aafbea9c82f63f78c81bbe54a527937b7aa3624ce4fc246ea29e","reviewedBy":"fund.controller@nsns-fund.example","requestHash":"05f785103ce52f575aa2103c5011373df08df9d3e9b239da49d47099323efd00"},"kind":"import-receipt","quarter":"2026-Q3","sources":{},"createdAt":"2026-10-08T20:41:20.763Z","createdBy":"fund.controller@nsns-fund.example","documentId":null,"supersedesId":null,"effectiveDate":null},{"id":"cmv1122wc005j4x7k4hjqzzf6","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"bank-meridian-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","import_row_id":"cmv0yy3lh005b4x7k1zlbvq74","transaction_id":"CM-Q3-INT-meridian-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":2,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"CM-Q3-INT-meridian-term","address":"Inputs!H2"},"I":{"value":"1","address":"Inputs!I2"},"J":{"value":"interest","address":"Inputs!J2"},"K":{"value":"450000.00","address":"Inputs!K2"}},"rowId":"cmv0yy3lh005b4x7k1zlbvq74","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","transaction_id":"CM-Q3-INT-meridian-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"450000.00","currency":"USD","source_id":"bank-meridian-term","due_period":"1","holding_id":"meridian-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-meridian-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.388Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122wh005k4x7k6co7iym6","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","source_id":"bank-bluepeak-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","import_row_id":"cmv0yy3lh005c4x7kzo8p0f2g","transaction_id":"CM-Q3-INT-bluepeak-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":3,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-bluepeak-term","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F3"},"G":{"value":"bluepeak-term","address":"Inputs!G3"},"H":{"value":"CM-Q3-INT-bluepeak-term","address":"Inputs!H3"},"I":{"value":"1","address":"Inputs!I3"},"J":{"value":"interest","address":"Inputs!J3"},"K":{"value":"577500.00","address":"Inputs!K3"}},"rowId":"cmv0yy3lh005c4x7kzo8p0f2g","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","transaction_id":"CM-Q3-INT-bluepeak-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"577500.00","currency":"USD","source_id":"bank-bluepeak-term","due_period":"1","holding_id":"bluepeak-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-bluepeak-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.393Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122wn005l4x7k4zsn59na","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"bank-havenmark-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmv0yy3lh005d4x7kaf3dhggc","transaction_id":"CM-Q3-INT-havenmark-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":4,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-havenmark-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F4"},"G":{"value":"havenmark-term","address":"Inputs!G4"},"H":{"value":"CM-Q3-INT-havenmark-term","address":"Inputs!H4"},"I":{"value":"1","address":"Inputs!I4"},"J":{"value":"interest","address":"Inputs!J4"},"K":{"value":"381625.00","address":"Inputs!K4"}},"rowId":"cmv0yy3lh005d4x7kaf3dhggc","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-INT-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"381625.00","currency":"USD","source_id":"bank-havenmark-term","due_period":"1","holding_id":"havenmark-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-havenmark-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.399Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122wq005m4x7k7t8i515i","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"bank-summit-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","import_row_id":"cmv0yy3lh005e4x7ky7zhats2","transaction_id":"CM-Q3-INT-summit-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":5,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-summit-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F5"},"G":{"value":"summit-term","address":"Inputs!G5"},"H":{"value":"CM-Q3-INT-summit-term","address":"Inputs!H5"},"I":{"value":"1","address":"Inputs!I5"},"J":{"value":"interest","address":"Inputs!J5"},"K":{"value":"390000.00","address":"Inputs!K5"}},"rowId":"cmv0yy3lh005e4x7ky7zhats2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","transaction_id":"CM-Q3-INT-summit-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"390000.00","currency":"USD","source_id":"bank-summit-term","due_period":"1","holding_id":"summit-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-summit-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.402Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122wu005n4x7kifz83p05","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"bank-grainmoor-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmv0yy3lh005f4x7keh4t0kp2","transaction_id":"CM-Q3-INT-grainmoor-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":6,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-grainmoor-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F6"},"G":{"value":"grainmoor-term","address":"Inputs!G6"},"H":{"value":"CM-Q3-INT-grainmoor-term","address":"Inputs!H6"},"I":{"value":"1","address":"Inputs!I6"},"J":{"value":"interest","address":"Inputs!J6"},"K":{"value":"307500.00","address":"Inputs!K6"}},"rowId":"cmv0yy3lh005f4x7keh4t0kp2","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","transaction_id":"CM-Q3-INT-grainmoor-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-grainmoor-term","due_period":"1","holding_id":"grainmoor-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-grainmoor-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.406Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122wx005o4x7k1x5bi4ma","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"bank-kilnbrace-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmv0yy3lh005g4x7kd854ycug","transaction_id":"CM-Q3-INT-kilnbrace-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":7,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-kilnbrace-term","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F7"},"G":{"value":"kilnbrace-term","address":"Inputs!G7"},"H":{"value":"CM-Q3-INT-kilnbrace-term","address":"Inputs!H7"},"I":{"value":"1","address":"Inputs!I7"},"J":{"value":"interest","address":"Inputs!J7"},"K":{"value":"153750.00","address":"Inputs!K7"}},"rowId":"cmv0yy3lh005g4x7kd854ycug","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","transaction_id":"CM-Q3-INT-kilnbrace-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"153750.00","currency":"USD","source_id":"bank-kilnbrace-term","due_period":"1","holding_id":"kilnbrace-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-kilnbrace-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.409Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122x1005p4x7kqrp6v4o5","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","data":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","source_id":"bank-brakeholt-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","import_row_id":"cmv0yy3lh005h4x7kqe726bpb","transaction_id":"CM-Q3-INT-brakeholt-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"},"kind":"cash-event","quarter":"2026-Q3","sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"kind":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"amount":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"due_period":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"},"transaction_id":{"row":8,"date":"2026-09-30","name":"2026-Q3-cash.xlsx","basis":"SBA","cells":{"A":{"value":"bank-brakeholt-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","address":"Inputs!F8"},"G":{"value":"brakeholt-term","address":"Inputs!G8"},"H":{"value":"CM-Q3-INT-brakeholt-term","address":"Inputs!H8"},"I":{"value":"1","address":"Inputs!I8"},"J":{"value":"interest","address":"Inputs!J8"},"K":{"value":"307500.00","address":"Inputs!K8"}},"rowId":"cmv0yy3lh005h4x7kqe726bpb","sheet":"Inputs","units":"USD","batchId":"cmv0yy3le005a4x7k9j0c798s","mapping":{"columns":{"date":"date","kind":"kind","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","due_period":"due_period","holding_id":"holding_id","source_ref":"source_ref","transaction_id":"transaction_id"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term"}},"currency":"USD","fileHash":"7d6810cd659750b7ca8b99129fc0a3af935c5e52c0e5513e5785da2ea5d31129","original":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"namespace":"nsns-admin","documentId":"cmv0yy3l900594x7ks9q0vn44","normalized":{"date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","transaction_id":"CM-Q3-INT-brakeholt-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","transaction_id","due_period","kind","amount"],"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","rawOriginal":{"date":"2026-09-30","kind":"interest","basis":"SBA","units":"USD","amount":"307500.00","currency":"USD","source_id":"bank-brakeholt-term","due_period":"1","holding_id":"brakeholt-term","source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","transaction_id":"CM-Q3-INT-brakeholt-term"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T13:55:05.413Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv0yy3l900594x7ks9q0vn44","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv1122x4005r4x7kzn8rm0r3","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"batchId":"cmv0yy3le005a4x7k9j0c798s","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","inputKind":"cash","namespace":"nsns-admin","recordIds":["cmv1122wc005j4x7k4hjqzzf6","cmv1122wh005k4x7k6co7iym6","cmv1122wn005l4x7k4zsn59na","cmv1122wq005m4x7k7t8i515i","cmv1122wu005n4x7kifz83p05","cmv1122wx005o4x7k1x5bi4ma","cmv1122x1005p4x7kqrp6v4o5"],"reviewHash":"b1a49ffd28c4761daf6382e89852c9b2db7941d86cb10c293037e5ac930bb9f6","reviewedBy":"fund.controller@nsns-fund.example","requestHash":"6b1b5a9ee277c07bbcf5d8bff5fece1c9543f92b0fd8aa31e1cbe7e36fb18a05"},"kind":"import-receipt","quarter":"2026-Q3","sources":{},"createdAt":"2026-10-09T13:55:05.416Z","createdBy":"fund.controller@nsns-fund.example","documentId":null,"supersedesId":null,"effectiveDate":null},{"id":"cmv149tow006b4x7k80bxgwxc","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-licensee_type","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i005v4x7k9zuf17zb","licensee_type":"301c","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"licensee_type":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"rowId":"cmv125u9i005v4x7k9zuf17zb","sheet":"Inputs","units":"TEXT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","licensee_type":"301c","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"licensee_type","units":"TEXT","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.552Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149toz006c4x7kfdeovj47","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-regulatory_capital","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i005w4x7kiyf7xmhn","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"regulatory_capital":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"rowId":"cmv125u9i005w4x7kiyf7xmhn","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_capital":"60000000","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","units":"USD","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.555Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tp1006d4x7kot96jm4w","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-treasury_stock","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i005x4x7kh9g962wo","treasury_stock":"0","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"treasury_stock":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"rowId":"cmv125u9i005x4x7kh9g962wo","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","treasury_stock":"0","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"treasury_stock","units":"USD","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.557Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tp2006e4x7ki550jeia","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-leverageable_capital","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i005y4x7kkq30v45z","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"leverageable_capital":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"rowId":"cmv125u9i005y4x7kkq30v45z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","units":"USD","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"leverageable_capital":"60000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.559Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tp4006f4x7kaf1i1luw","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-outstanding_leverage","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i005z4x7kb0ulegsv","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"outstanding_leverage":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"rowId":"cmv125u9i005z4x7kb0ulegsv","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","units":"USD","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"outstanding_leverage":"50000000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.560Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tp6006g4x7ky3batpsv","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-undistributed_net_realized_earnings","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00604x7kv8n0sm97","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"undistributed_net_realized_earnings":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"rowId":"cmv125u9i00604x7kv8n0sm97","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","units":"USD","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"undistributed_net_realized_earnings":"2567875"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.562Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tp8006h4x7k8bqr7xjd","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-includible_non_cash_gains","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00614x7kx3edf2pe","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"includible_non_cash_gains":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"rowId":"cmv125u9i00614x7kx3edf2pe","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","units":"USD","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"includible_non_cash_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.564Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpb006i4x7kk4cwtu5i","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-equity_capital_investments_at_cost_pct","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00624x7k60ra5ys4","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"equity_capital_investments_at_cost_pct":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"rowId":"cmv125u9i00624x7k60ra5ys4","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","units":"PERCENT","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"equity_capital_investments_at_cost_pct":"6.53"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.567Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpd006j4x7k93ku7b57","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-unrealized_appreciation_class1","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00634x7knlh50l4i","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"unrealized_appreciation_class1":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"rowId":"cmv125u9i00634x7knlh50l4i","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","units":"USD","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class1":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.569Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpf006k4x7khocvcwi2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-unrealized_appreciation_class2","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00644x7kswi4w7l7","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"unrealized_appreciation_class2":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"rowId":"cmv125u9i00644x7kswi4w7l7","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","units":"USD","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_class2":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.571Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpg006l4x7kyovfxmfb","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-unrealized_appreciation_other","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00654x7k7vcwzhkt","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"unrealized_appreciation_other":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"rowId":"cmv125u9i00654x7k7vcwzhkt","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","units":"USD","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_appreciation_other":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.572Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpi006m4x7k89nq84mu","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-unrealized_depreciation","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00664x7kky2hy79h","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"unrealized_depreciation":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"reported_unrealized_depreciation":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"rowId":"cmv125u9i00664x7kky2hy79h","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","units":"USD","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"unrealized_depreciation":"11653250","reported_unrealized_depreciation":"11653250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.574Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpk006n4x7ki1fyr6hb","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-estimated_future_tax_on_gains","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00674x7k95hd7y6z","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"estimated_future_tax_on_gains":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"rowId":"cmv125u9i00674x7k95hd7y6z","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","units":"USD","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"estimated_future_tax_on_gains":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.576Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpl006o4x7kv45k5mfs","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-borrowings_against_pledged_appreciated_securities","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00684x7korwnvvfj","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"borrowings_against_pledged_appreciated_securities":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"rowId":"cmv125u9i00684x7korwnvvfj","sheet":"Inputs","units":"USD","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","units":"USD","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"borrowings_against_pledged_appreciated_securities":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.577Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpn006p4x7kayawq5y2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"tb-filed_capital_impairment_pct","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","import_row_id":"cmv125u9i00694x7k9nxvmdss","import_batch_id":"cmv125u9e005u4x7ku7pkrqhp","source_namespace":"nsns-admin","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"kind":"tb-account","quarter":"2026-Q3","sources":{"date":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"regulatory_mapping":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"filed_capital_impairment_pct":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"rowId":"cmv125u9i00694x7k9nxvmdss","sheet":"Inputs","units":"PERCENT","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","documentId":"cmv125u98005t4x7k0vlji1p8","normalized":{"date":"2026-09-30","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","regulatory_mapping":{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","units":"PERCENT","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"},"filed_capital_impairment_pct":"15.14"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-09T15:25:05.579Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":"2026-09-30"},{"id":"cmv149tpu006q4x7kujgaoy6n","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"licensee_type":"301c","treasury_stock":"0","regulatory_capital":"60000000","regulatory_mapping":{"licensee_type":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"treasury_stock":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"regulatory_capital":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"leverageable_capital":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"outstanding_leverage":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_depreciation":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"includible_non_cash_gains":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"filed_capital_impairment_pct":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"estimated_future_tax_on_gains":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_other":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class1":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class2":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"undistributed_net_realized_earnings":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"equity_capital_investments_at_cost_pct":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"borrowings_against_pledged_appreciated_securities":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}]},"leverageable_capital":"60000000","outstanding_leverage":"50000000","unrealized_depreciation":"11653250","includible_non_cash_gains":"0","filed_capital_impairment_pct":"15.14","estimated_future_tax_on_gains":"0","unrealized_appreciation_other":"0","unrealized_appreciation_class1":"0","unrealized_appreciation_class2":"0","reported_unrealized_depreciation":"11653250","undistributed_net_realized_earnings":"2567875","equity_capital_investments_at_cost_pct":"6.53","borrowings_against_pledged_appreciated_securities":"0"},"kind":"regulatory","quarter":"2026-Q3","sources":{"licensee_type":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"treasury_stock":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"regulatory_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"leverageable_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"outstanding_leverage":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"includible_non_cash_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"filed_capital_impairment_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"estimated_future_tax_on_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_other":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class1":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class2":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"reported_unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"undistributed_net_realized_earnings":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"equity_capital_investments_at_cost_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"borrowings_against_pledged_appreciated_securities":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"}},"createdAt":"2026-10-09T15:25:05.586Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmv125u98005t4x7k0vlji1p8","supersedesId":null,"effectiveDate":null},{"id":"cmv149tq6006s4x7k30148vl9","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","data":{"batchId":"cmv125u9e005u4x7ku7pkrqhp","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","inputKind":"trial-balance","namespace":"nsns-admin","recordIds":["cmv149tow006b4x7k80bxgwxc","cmv149toz006c4x7kfdeovj47","cmv149tp1006d4x7kot96jm4w","cmv149tp2006e4x7ki550jeia","cmv149tp4006f4x7kaf1i1luw","cmv149tp6006g4x7ky3batpsv","cmv149tp8006h4x7k8bqr7xjd","cmv149tpb006i4x7kk4cwtu5i","cmv149tpd006j4x7k93ku7b57","cmv149tpf006k4x7khocvcwi2","cmv149tpg006l4x7kyovfxmfb","cmv149tpi006m4x7k89nq84mu","cmv149tpk006n4x7ki1fyr6hb","cmv149tpl006o4x7kv45k5mfs","cmv149tpn006p4x7kayawq5y2","cmv149tpu006q4x7kujgaoy6n"],"reviewHash":"2b4a1d4ddac6409d487a2c81b9e2da749327c9bb6b516b9a03ab434bc44f6794","reviewedBy":"fund.controller@nsns-fund.example","requestHash":"9cc00b03a58bc344fadb435f11f217cd5eddbe4af47ef89dc9ee13a36ca2f6c6"},"kind":"import-receipt","quarter":"2026-Q3","sources":{},"createdAt":"2026-10-09T15:25:05.598Z","createdBy":"fund.controller@nsns-fund.example","documentId":null,"supersedesId":null,"effectiveDate":null}],"reviews":[{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"},{"id":"cmv004o8l004i4x7k36kjn7bt","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00444x7k1h7kwmn5, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004o8i004h4x7knqhfgbx9","createdAt":"2026-10-08T20:41:20.565Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004o9j004m4x7kjoroqd35","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00464x7kyrn31y2h, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004o9i004l4x7k0mrygt9i","createdAt":"2026-10-08T20:41:20.599Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004oad004q4x7ksdil6qae","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00474x7khgcaqcx1, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004oac004p4x7kpo8mn43r","createdAt":"2026-10-08T20:41:20.629Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004ob6004t4x7kk45affoy","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00484x7kepwlfpnd, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004ob4004s4x7kwwxm2mnc","createdAt":"2026-10-08T20:41:20.658Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004ocj004x4x7k9gyuee4o","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004a4x7kzssmmgiy, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004och004w4x7kqnseu5l9","createdAt":"2026-10-08T20:41:20.707Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004od200504x7ko1r9txh0","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004b4x7kkgbcjdal, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004od1004z4x7kgrxqp1u4","createdAt":"2026-10-08T20:41:20.726Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004odz00544x7kf2z7kjih","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004d4x7kcja2fc20, document cmuzwwi3l00424x7kg0xo1twu","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv004odx00534x7k0vte7zuh","createdAt":"2026-10-08T20:41:20.759Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"terms","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv004oe100564x7kc0sne6iv","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuzwwi3u00434x7kygz9h686","createdAt":"2026-10-08T20:41:20.761Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},{"id":"cmv1122x3005q4x7kl87xzai7","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed Q3 cash activity: seven cash coupons totaling $2,567,875 agree to bank-receipts.xlsx and servicing-ledger.xlsx; $53,250 Havenmark PIK is noncash.","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv0yy3le005a4x7k9j0c798s","createdAt":"2026-10-09T13:55:05.415Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-CAP-1; bank-receipts.xlsx; servicing-ledger.xlsx"},{"id":"cmv149tq4006r4x7k8jsqp8jo","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed Q3 regulatory trial balance: 15 controls, regulatory capital $60M and leverage $50M; source, sign and units agree to fund-cash-control.xlsx and the supplement.","quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmv125u9e005u4x7ku7pkrqhp","createdAt":"2026-10-09T15:25:05.596Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"}],"assumptions":[],"qualifications":[],"accountingEvidence":[{"key":"cmuzmv5jw002q4x7klyo4yxje","input":{"sba":{"ledger":[],"cost_end":"22000000","cost_begin":"22000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"22000000.00","date":"2026-06-30","carrying":"22000000.00","principal":"22000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A4:P4","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"625","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2029-01-10","origination_date":"2024-01-10","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A3:H3","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A4:P4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 625","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004o9i004l4x7k0mrygt9i","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wh005k4x7k6co7iym6"],"sba_run_id":"cmv17o0v1006u4x7kse9gfo8y","cash_events":[{"id":"cmv1122wh005k4x7k6co7iym6","date":"2026-09-30","kind":"interest","amount":"577500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","source_id":"bank-bluepeak-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A3:K3; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92zc000yai7kr8t4c81x","import_row_id":"cmv0yy3lh005c4x7kzo8p0f2g","transaction_id":"CM-Q3-INT-bluepeak-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00464x7kyrn31y2h, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004o9i004l4x7k0mrygt9i","review_id":"cmv004o9j004m4x7kjoroqd35","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30ta003q4x7k1bygyc4x","key":"cmuzmv5jw002q4x7klyo4yxje","book":"combined-nsns","data":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","source_id":"bluepeak-term","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","import_row_id":"cmuznm533003e4x7kbo7ljv9t","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":4,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-06-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22000000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-06-30","address":"Inputs!O4"},"P":{"value":"","address":"Inputs!P4"},"Q":{"value":"","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!T4"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","address":"Inputs!U4"}},"rowId":"cmuznm533003e4x7kbo7ljv9t","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92zc000yai7kr8t4c81x/2026-Q2","submitted_cost_end":"22000000.00","terms_sources_json":"","submitted_sba_value":"22000000.00","submitted_gaap_value":"22000000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.470Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o0xe006w4x7km7kgsiwj","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"577500.00","cash_received":"577500.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wh005k4x7k6co7iym6"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"22000000.00","opening_carrying":"22000000.00","closing_principal":"22000000.00","opening_principal":"22000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A3:H3","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"577500.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"577500.00","principal_paid":"0.00","closing_principal":"22000000.00","opening_principal":"22000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A3:H3","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["577500.00"],"opening":{"cost":"22000000.00","date":"2026-06-30","carrying":"22000000.00","principal":"22000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A4:P4","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A4:P4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 625","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-01-10","reference":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"577500.00","closing_carrying":"22000000.00","opening_carrying":"22000000.00","effective_interest":"577500.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00464x7kyrn31y2h, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004o9i004l4x7k0mrygt9i","review_id":"cmv004o9j004m4x7kjoroqd35","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"22000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"577500.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"22000000.00","gaap_carrying":"22000000.00"},"pik_capitalized":"0.00","closing_carrying":"22000000.00","opening_carrying":"22000000.00","effective_interest":"577500.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"22000000.00"},"inputHash":"6a23e4092ba5928d5ddc8a009dbda7caf275b50fe1ab05f33d39c353e20d5040"},{"key":"cmuzmv5mx00394x7kb4ypuhr6","input":{"sba":{"ledger":[],"cost_end":"12000000","cost_begin":"12000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A11:P11","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2031-04-01","origination_date":"2026-04-01","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A8:H8","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A11:P11","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":3,"quote":"floor_pct: 1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2031-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2026-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004odx00534x7k0vte7zuh","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122x1005p4x7kqrp6v4o5"],"sba_run_id":"cmv17o0y9006x4x7khvrjbaoc","cash_events":[{"id":"cmv1122x1005p4x7kqrp6v4o5","date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","source_id":"bank-brakeholt-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A8:K8; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmta602ek00014x7ktoj1e2ak","import_row_id":"cmv0yy3lh005h4x7kqe726bpb","transaction_id":"CM-Q3-INT-brakeholt-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004d4x7kcja2fc20, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004odx00534x7k0vte7zuh","review_id":"cmv004odz00544x7kf2z7kjih","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30vm003x4x7k4pzjvg5r","key":"cmuzmv5mx00394x7kb4ypuhr6","book":"combined-nsns","data":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","source_id":"brakeholt-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","import_row_id":"cmuznm533003l4x7kopd0a48l","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":11,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-06-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"11400000.00","address":"Inputs!K11"},"L":{"value":"11400000.00","address":"Inputs!L11"},"M":{"value":"600000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-06-30","address":"Inputs!O11"},"P":{"value":"","address":"Inputs!P11"},"Q":{"value":"","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!T11"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","address":"Inputs!U11"}},"rowId":"cmuznm533003l4x7kopd0a48l","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under synthetic Q2 assumption","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"11400000","submitted_gaap_value":"11400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under synthetic Q2 assumption\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","financial_evidence":"borrower-packages/01-New-Q2/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!G2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"11400000.00","submitted_gaap_value":"11400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"600000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.554Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o10k006z4x7kgvaazpo5","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"307500.00","cash_received":"307500.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122x1005p4x7kqrp6v4o5"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","closing_principal":"12000000.00","opening_principal":"12000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A8:H8","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"307500.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"307500.00","principal_paid":"0.00","closing_principal":"12000000.00","opening_principal":"12000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A8:H8","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["307500.00"],"opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A11:P11","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A11:P11","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":3,"quote":"floor_pct: 1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2031-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2026-04-01","reference":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"307500.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","effective_interest":"307500.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004d4x7kcja2fc20, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004odx00534x7k0vte7zuh","review_id":"cmv004odz00544x7kf2z7kjih","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"12000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"307500.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"12000000.00","gaap_carrying":"12000000.00"},"pik_capitalized":"0.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","effective_interest":"307500.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"12000000.00"},"inputHash":"a42136ddc8c7ac36cb9fbb02d333aa22c5af36298df377af5ff4e793c5558752"},{"key":"cmuzmv5ll00314x7kqy1jlgwx","input":{"sba":{"ledger":[],"cost_end":"12000000","cost_begin":"12000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A8:P8","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-03-12","origination_date":"2023-03-12","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A6:H6","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A8:P8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004och004w4x7kqnseu5l9","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wu005n4x7kifz83p05"],"sba_run_id":"cmv17o11a00704x7kwmku07ds","cash_events":[{"id":"cmv1122wu005n4x7kifz83p05","date":"2026-09-30","kind":"interest","amount":"307500","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"bank-grainmoor-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A6:K6; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmv0yy3lh005f4x7keh4t0kp2","transaction_id":"CM-Q3-INT-grainmoor-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004a4x7kzssmmgiy, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004och004w4x7kqnseu5l9","review_id":"cmv004ocj004x4x7k9gyuee4o","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30um003u4x7kv7zevc3y","key":"cmuzmv5ll00314x7kqy1jlgwx","book":"combined-nsns","data":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","source_id":"grainmoor-term","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","import_row_id":"cmuznm533003i4x7k0qh3fith","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-06-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"10200000.00","address":"Inputs!K8"},"L":{"value":"10200000.00","address":"Inputs!L8"},"M":{"value":"1800000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-06-30","address":"Inputs!O8"},"P":{"value":"","address":"Inputs!P8"},"Q":{"value":"","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!T8"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","address":"Inputs!U8"}},"rowId":"cmuznm533003i4x7k0qh3fith","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10200000","submitted_gaap_value":"10200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye933g003cai7kh4x87y16/2026-Q2","submitted_cost_end":"12000000.00","terms_sources_json":"","submitted_sba_value":"10200000.00","submitted_gaap_value":"10200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"1800000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.518Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o13600724x7kz87o7s45","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"307500.00","cash_received":"307500.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wu005n4x7kifz83p05"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","closing_principal":"12000000.00","opening_principal":"12000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A6:H6","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"307500.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"307500.00","principal_paid":"0.00","closing_principal":"12000000.00","opening_principal":"12000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A6:H6","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["307500.00"],"opening":{"cost":"12000000.00","date":"2026-06-30","carrying":"12000000.00","principal":"12000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A8:P8","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A8:P8","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-03-12","reference":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"307500.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","effective_interest":"307500.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004a4x7kzssmmgiy, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004och004w4x7kqnseu5l9","review_id":"cmv004ocj004x4x7k9gyuee4o","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"12000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"307500.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"12000000.00","gaap_carrying":"12000000.00"},"pik_capitalized":"0.00","closing_carrying":"12000000.00","opening_carrying":"12000000.00","effective_interest":"307500.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"12000000.00"},"inputHash":"af029f393d7e6fa59c07e461153c3998c4b1b6cec61a9954f756ce5647bb0236"},{"key":"cmuzmv5kb002t4x7kfmm67ve9","input":{"sba":{"ledger":[{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"havenmark-term","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmuzwwi3z00474x7khgcaqcx1","transaction_id":"CM-Q3-PIK-havenmark-term","import_batch_id":"cmuzwwi3u00434x7kygz9h686","source_namespace":"nsns-admin"}],"cost_end":"14253250","cost_begin":"14200000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"14200000.00","date":"2026-06-30","carrying":"14200000.00","principal":"14200000.00","source_ref":"sources/opening-register.xlsx#Inputs!A5:P5","cumulative_pik":"200000.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1.25","spread_bp":"650","instrument":"pik_bullet","pik_rate_pct":"1.5","maturity_date":"2027-09-20","origination_date":"2022-09-20","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A4:H4","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A5:P5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1.25","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 650","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: pik_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 1.5","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2027-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2022-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004oac004p4x7kpo8mn43r","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wn005l4x7k4zsn59na","cmv004o9o004n4x7kd7ue8fip"],"sba_run_id":"cmv17o14200734x7kzm9ufzda","cash_events":[{"id":"cmv1122wn005l4x7k4zsn59na","date":"2026-09-30","kind":"interest","amount":"381625","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"bank-havenmark-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A4:K4; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmv0yy3lh005d4x7kaf3dhggc","transaction_id":"CM-Q3-INT-havenmark-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00474x7khgcaqcx1, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004oac004p4x7kpo8mn43r","review_id":"cmv004oad004q4x7ksdil6qae","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30tm003r4x7ka80s0aun","key":"cmuzmv5kb002t4x7kfmm67ve9","book":"combined-nsns","data":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","source_id":"havenmark-term","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","import_row_id":"cmuznm533003f4x7k5tbx2e1g","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":5,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-06-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14200000.00","address":"Inputs!J5"},"K":{"value":"8400000.00","address":"Inputs!K5"},"L":{"value":"8400000.00","address":"Inputs!L5"},"M":{"value":"5800000.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-06-30","address":"Inputs!O5"},"P":{"value":"","address":"Inputs!P5"},"Q":{"value":"","address":"Inputs!Q5"},"R":{"value":"[]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!T5"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","address":"Inputs!U5"}},"rowId":"cmuznm533003f4x7k5tbx2e1g","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"14200000","going_concern_doubt":false,"submitted_sba_value":"8400000","submitted_gaap_value":"8400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye930w001qai7kra4jgx0e/2026-Q2","submitted_cost_end":"14200000.00","terms_sources_json":"","submitted_sba_value":"8400000.00","submitted_gaap_value":"8400000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"5800000.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.482Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o16j00754x7k78zdzcqv","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"53250.00","cash_interest":"381625.00","cash_received":"381625.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wn005l4x7k4zsn59na"],"principal_paid":"0.00","pik_capitalized":"53250.00","closing_carrying":"14253250.00","opening_carrying":"14200000.00","closing_principal":"14253250.00","opening_principal":"14200000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A4:H4","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"434875.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"53250.00","cash_interest":"381625.00","principal_paid":"0.00","closing_principal":"14253250.00","opening_principal":"14200000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A4:H4","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["381625.00"],"opening":{"cost":"14200000.00","date":"2026-06-30","carrying":"14200000.00","principal":"14200000.00","source_ref":"sources/opening-register.xlsx#Inputs!A5:P5","cumulative_pik":"200000.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A5:P5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1.25","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 650","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: pik_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 1.5","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2027-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2022-09-20","reference":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"381625.00","closing_carrying":"14253250.00","opening_carrying":"14200000.00","effective_interest":"434875.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00474x7khgcaqcx1, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004oac004p4x7kpo8mn43r","review_id":"cmv004oad004q4x7ksdil6qae","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"14200000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"381625.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"253250.00","reconciliation":{"lines":[{"label":"GAAP post-cutover PIK capitalized","amount":"53250.00","source_ref":"sources/opening-register.xlsx#Inputs!A5:P5; sources/rate-observations.xlsx#Inputs!A4:H4"},{"label":"SBA post-cutover PIK capitalized","amount":"-53250.00","source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3"}],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"14253250.00","gaap_carrying":"14253250.00"},"pik_capitalized":"53250.00","closing_carrying":"14253250.00","opening_carrying":"14200000.00","effective_interest":"434875.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"14253250.00"},"inputHash":"f52ce59b6fdec3f9656519d97902aba429086776f7965c2a866b45953369acd0"},{"key":"cmuzmv5m100344x7kz1kysqsb","input":{"sba":{"ledger":[],"cost_end":"6000000","cost_begin":"6000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"6000000.00","date":"2026-06-30","carrying":"6000000.00","principal":"6000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A9:P9","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"600","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-09-15","origination_date":"2023-09-15","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A9:P9","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004od1004z4x7kgrxqp1u4","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wx005o4x7k1x5bi4ma"],"sba_run_id":"cmv17o17x00774x7kqu4v5f89","cash_events":[{"id":"cmv1122wx005o4x7k1x5bi4ma","date":"2026-09-30","kind":"interest","amount":"153750","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"bank-kilnbrace-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A7:K7; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmv0yy3lh005g4x7kd854ycug","transaction_id":"CM-Q3-INT-kilnbrace-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004b4x7kkgbcjdal, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004od1004z4x7kgrxqp1u4","review_id":"cmv004od200504x7ko1r9txh0","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30uy003v4x7k6b86orrd","key":"cmuzmv5m100344x7kz1kysqsb","book":"combined-nsns","data":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","source_id":"kilnbrace-term","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","import_row_id":"cmuznm533003j4x7kem3bm79a","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-06-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6100000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-06-30","address":"Inputs!O9"},"P":{"value":"","address":"Inputs!P9"},"Q":{"value":"","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!T9"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","address":"Inputs!U9"}},"rowId":"cmuznm533003j4x7kem3bm79a","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye934l0044ai7kmvzqk7ya/2026-Q2","submitted_cost_end":"6000000.00","terms_sources_json":"","submitted_sba_value":"6000000.00","submitted_gaap_value":"6100000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.530Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o1a100794x7k60prf4nl","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"153750.00","cash_received":"153750.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wx005o4x7k1x5bi4ma"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","closing_principal":"6000000.00","opening_principal":"6000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"153750.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"153750.00","principal_paid":"0.00","closing_principal":"6000000.00","opening_principal":"6000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A7:H7","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["153750.00"],"opening":{"cost":"6000000.00","date":"2026-06-30","carrying":"6000000.00","principal":"6000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A9:P9","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A9:P9","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 600","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-09-15","reference":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"153750.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","effective_interest":"153750.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z004b4x7kkgbcjdal, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004od1004z4x7kgrxqp1u4","review_id":"cmv004od200504x7ko1r9txh0","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"6000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"153750.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"6000000.00","gaap_carrying":"6000000.00"},"pik_capitalized":"0.00","closing_carrying":"6000000.00","opening_carrying":"6000000.00","effective_interest":"153750.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"6000000.00"},"inputHash":"e663c72a5eb3b4e83e4f8171b6c42d2a15453dd14c7ec740c506d3116608de0e"},{"key":"cmuzmv5iv002l4x7kko6xv99p","input":{"sba":{"ledger":[],"cost_end":"18000000","cost_begin":"18000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"18000000.00","date":"2026-06-30","carrying":"18000000.00","principal":"18000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A2:P2","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"1","spread_bp":"575","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2028-06-15","origination_date":"2023-06-15","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A2:H2","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A2:P2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 575","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004o8i004h4x7knqhfgbx9","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wc005j4x7k4hjqzzf6"],"sba_run_id":"cmv17o1be007b4x7kya76pcn2","cash_events":[{"id":"cmv1122wc005j4x7k4hjqzzf6","date":"2026-09-30","kind":"interest","amount":"450000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"bank-meridian-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A2:K2; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye92ww0001ai7kjopm5qwu","import_row_id":"cmv0yy3lh005b4x7k1zlbvq74","transaction_id":"CM-Q3-INT-meridian-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00444x7k1h7kwmn5, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004o8i004h4x7knqhfgbx9","review_id":"cmv004o8l004i4x7k36kjn7bt","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30si003o4x7kw78hlvot","key":"cmuzmv5iv002l4x7kko6xv99p","book":"combined-nsns","data":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","source_id":"meridian-term","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","import_row_id":"cmuznm533003c4x7konfofk0u","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":2,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-06-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18200000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-06-30","address":"Inputs!O2"},"P":{"value":"","address":"Inputs!P2"},"Q":{"value":"","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!T2"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","address":"Inputs!U2"}},"rowId":"cmuznm533003c4x7konfofk0u","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18200000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye92ww0001ai7kjopm5qwu/2026-Q2","submitted_cost_end":"18000000.00","terms_sources_json":"","submitted_sba_value":"18000000.00","submitted_gaap_value":"18200000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.442Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o1df007d4x7kpfu6zbut","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"450000.00","cash_received":"450000.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wc005j4x7k4hjqzzf6"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"18000000.00","opening_carrying":"18000000.00","closing_principal":"18000000.00","opening_principal":"18000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A2:H2","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"450000.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"450000.00","principal_paid":"0.00","closing_principal":"18000000.00","opening_principal":"18000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A2:H2","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["450000.00"],"opening":{"cost":"18000000.00","date":"2026-06-30","carrying":"18000000.00","principal":"18000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A2:P2","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A2:P2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 1","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 575","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2028-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2023-06-15","reference":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"450000.00","closing_carrying":"18000000.00","opening_carrying":"18000000.00","effective_interest":"450000.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00444x7k1h7kwmn5, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004o8i004h4x7knqhfgbx9","review_id":"cmv004o8l004i4x7k36kjn7bt","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"18000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"450000.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"18000000.00","gaap_carrying":"18000000.00"},"pik_capitalized":"0.00","closing_carrying":"18000000.00","opening_carrying":"18000000.00","effective_interest":"450000.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"18000000.00"},"inputHash":"6adcc03791a77dd25ffb4fe8c86dd6e1ab5afe113bb67ce4f5a448770219ee25"},{"key":"cmuzmv5kr002w4x7kxazfnznz","input":{"sba":{"ledger":[],"cost_end":"16000000","cost_begin":"16000000"},"as_of":"2026-09-30","terms":{"oid":"0","fees":"0","mode":"opening-balance/v1","opening":{"cost":"16000000.00","date":"2026-06-30","carrying":"16000000.00","principal":"16000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A6:P6","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"currency":"USD","day_count":"30/360","floor_pct":"0.75","spread_bp":"550","instrument":"cash_pay_bullet","pik_rate_pct":"0","maturity_date":"2029-08-05","origination_date":"2024-08-05","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A5:H5","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]},"quarter":"2026-Q3","sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A6:P6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 0.75","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 550","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"terms_id":"cmv004ob4004s4x7kwwxm2mnc","servicing":{"interest_days_past_due":0,"principal_days_past_due":0},"record_ids":["cmv1122wq005m4x7k7t8i515i"],"sba_run_id":"cmv17o1ep007f4x7kai5h8fgy","cash_events":[{"id":"cmv1122wq005m4x7k7t8i515i","date":"2026-09-30","kind":"interest","amount":"390000","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"bank-summit-term","due_period":1,"foundation":true,"source_ref":"sources/bank-receipts.xlsx#Inputs!A5:K5; SYNTHETIC-SUPPLEMENT.pdf p.4","instrumentId":"cmtye9329002jai7k76vtg8fk","import_row_id":"cmv0yy3lh005e4x7ky7zhats2","transaction_id":"CM-Q3-INT-summit-term","import_batch_id":"cmv0yy3le005a4x7k9j0c798s","source_namespace":"nsns-admin"}],"non_receipts":[],"opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00484x7kepwlfpnd, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004ob4004s4x7kwwxm2mnc","review_id":"cmv004ob6004t4x7kk45affoy","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"opening_dependencies":[{"record":{"id":"cmuzv30ty003s4x7kyxwv86o5","key":"cmuzmv5kr002w4x7kxazfnznz","book":"combined-nsns","data":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","source_id":"summit-term","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","import_row_id":"cmuznm533003g4x7kruuwrynv","security_type":"loan","import_batch_id":"cmuznm52z003b4x7kmsznlb8h","ledger_complete":true,"source_namespace":"nsns-admin","submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"kind":"investment","quarter":"2026-Q2","sources":{"date":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":6,"date":"2026-06-30","name":"2026-Q2-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-06-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17500000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-06-30","address":"Inputs!O6"},"P":{"value":"","address":"Inputs!P6"},"Q":{"value":"","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!T6"},"U":{"value":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","address":"Inputs!U6"}},"rowId":"cmuznm533003g4x7kruuwrynv","sheet":"Inputs","units":"USD","batchId":"cmuznm52z003b4x7kmsznlb8h","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"b635732ae0d0fe779643caa05e9ea2b66f587d54cd0a0367ca269c5f04201e09","original":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"namespace":"nsns-admin","documentId":"cmuznm52n003a4x7k0ggmi549","normalized":{"date":"2026-06-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","rawOriginal":{"date":"2026-06-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Retain original Q2 covenant results and original evidence; no Q3 amendment applied. baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","financial_evidence":"baseline/q2-baseline.json#FairValue/cmtye9329002jai7k76vtg8fk/2026-Q2","submitted_cost_end":"16000000.00","terms_sources_json":"","submitted_sba_value":"16000000.00","submitted_gaap_value":"17500000.00","last_board_valuation_date":"2026-06-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"createdAt":"2026-10-08T18:20:05.494Z","createdBy":"portfolio.analyst@nsns-fund.example","documentId":"cmuznm52n003a4x7k0ggmi549","supersedesId":null,"effectiveDate":"2026-06-30"},"review":{"id":"cmuzv30vv003z4x7k7suaakr2","key":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","book":"combined-nsns","reason":"Independently reviewed June 30 opening investment schedule against opening-register.xlsx and SYNTHETIC-SUPPLEMENT pp.1-4: 10 holdings, opening cost and separate SBA/GAAP marks agree.","quarter":"2026-Q2","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","targetId":"cmuznm52z003b4x7kmsznlb8h","createdAt":"2026-10-08T18:20:05.563Z","preparedBy":"portfolio.analyst@nsns-fund.example","reviewedBy":"fund.controller@nsns-fund.example","targetType":"import-batch","disposition":"Confirm","policySection":"CM-SBA-1; SYNTHETIC-SUPPLEMENT pp.1-4; opening-register.xlsx"}}]},"runId":"cmv17o1gk007h4x7kgep3tok1","result":{"rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"390000.00","cash_received":"390000.00","fee_accretion":"0.00","oid_accretion":"0.00","cash_event_ids":["cmv1122wq005m4x7k7t8i515i"],"principal_paid":"0.00","pik_capitalized":"0.00","closing_carrying":"16000000.00","opening_carrying":"16000000.00","closing_principal":"16000000.00","opening_principal":"16000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A5:H5","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}],"effective_interest":"390000.00","accrued_interest_receivable":"0.00"}],"as_of":"2026-09-30","flags":[],"policy":"Reviewed opening balances immediately after payment; dated USD US 30/360 coupons through the selected quarter only. Historical PIK is already in opening principal. No inception reconstruction, future rate assumption, default interest or penalty. Zero OID/fees; independently confirmed non-receipt governs delinquency.","quarter":"2026-Q3","expected":[],"schedule":{"mode":"opening-balance/v1","rows":[{"days":90,"period":1,"due_date":"2026-09-30","start_date":"2026-06-30","pik_interest":"0.00","cash_interest":"390000.00","principal_paid":"0.00","closing_principal":"16000000.00","opening_principal":"16000000.00","rate_observations":[{"period":1,"end_date":"2026-09-30","source_ref":"sources/rate-observations.xlsx#Inputs!A5:H5","start_date":"2026-06-30","benchmark_pct":"4.25","observed_date":"2026-06-30"}]}],"as_of":"2026-09-30","flows":["390000.00"],"opening":{"cost":"16000000.00","date":"2026-06-30","carrying":"16000000.00","principal":"16000000.00","source_ref":"sources/opening-register.xlsx#Inputs!A6:P6","cumulative_pik":"0.00","unamortized_oid":"0","unamortized_fees":"0","cash_interest_receivable":"0"},"sources":{"oid":{"page":3,"quote":"oid: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"fees":{"page":3,"quote":"fees: 0","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"mode":{"page":3,"quote":"mode: opening-balance/v1","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"opening":{"page":2,"quote":"opening: sources/opening-register.xlsx#Inputs!A6:P6","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"currency":{"page":3,"quote":"currency: USD","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"day_count":{"page":3,"quote":"day_count: 30/360","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"floor_pct":{"page":1,"quote":"floor_pct = 0.75","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"spread_bp":{"page":1,"quote":"spread_bp = 550","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"instrument":{"page":3,"quote":"instrument: cash_pay_bullet","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"},"pik_rate_pct":{"page":1,"quote":"pik_rate_pct = 0","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"maturity_date":{"page":1,"quote":"maturity_date = 2029-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"origination_date":{"page":1,"quote":"origination_date = 2024-08-05","reference":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2"},"rate_observations":{"page":3,"quote":"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5","reference":"sources/SYNTHETIC-SUPPLEMENT.pdf"}},"carrying":[{"period":1,"cash_received":"390000.00","closing_carrying":"16000000.00","opening_carrying":"16000000.00","effective_interest":"390000.00"}],"cash_rate_pct":null,"engine_version":"sbic-opening-accrual-1.0.0","opening_review":{"reason":"Independently reviewed Q3 investment schedule: 10 holdings; cost $107,253,250, SBA $95,600,000, GAAP $100,400,000 agree to the workbook and SYNTHETIC-SUPPLEMENT.; opening/rate evidence from independently posted import cmuzwwi3u00434x7kygz9h686, source row cmuzwwi3z00484x7kepwlfpnd, document cmuzwwi3l00424x7kg0xo1twu","terms_id":"cmv004ob4004s4x7kwwxm2mnc","review_id":"cmv004ob6004t4x7kk45affoy","prepared_by":"portfolio.analyst@nsns-fund.example","reviewed_by":"fund.controller@nsns-fund.example","policy_section":"CM-SBA-1; 2026-Q3-investment.xlsx; SYNTHETIC-SUPPLEMENT"},"net_origination":"16000000.00","effective_rate_pct":null},"delinquency":{"interest_days_past_due":0,"principal_days_past_due":0},"cash_received":"390000.00","fee_accretion":"0.00","oid_accretion":"0.00","cumulative_pik":"0.00","reconciliation":{"lines":[],"attributed":"0.00","difference":"0.00","unexplained":"0.00","sba_cost_end":"16000000.00","gaap_carrying":"16000000.00"},"pik_capitalized":"0.00","closing_carrying":"16000000.00","opening_carrying":"16000000.00","effective_interest":"390000.00","accrued_interest_receivable":"0.00","total_carrying_and_receivable":"16000000.00"},"inputHash":"ba48b6496209c94864facb6f002b788087dd6b88f29f023c1411c28a6cdbc1f9"}]},"exceptionHash":"4f53cda18c2baa0c0354bb5f9a3ecbe5ed12ab4d8e11ba873c2f11161202b945","dependencyHash":"adb7feb1469152ae6777c427459a2cd50c96e05cb2abd270a39d86aeb176bc98"},"recordIds":["cmuzv30si003o4x7kw78hlvot","cmuzv30sx003p4x7kk7ckkmzp","cmuzv30ta003q4x7k1bygyc4x","cmuzv30tm003r4x7ka80s0aun","cmuzv30ty003s4x7kyxwv86o5","cmuzv30u9003t4x7klxvabs3y","cmuzv30um003u4x7kv7zevc3y","cmuzv30uy003v4x7k6b86orrd","cmuzv30vb003w4x7k59pfzk0n","cmuzv30vm003x4x7k4pzjvg5r","cmuzv30vt003y4x7k2vk3vpqe","cmv004o81004g4x7k3j88y1np","cmv004o8r004j4x7kmslfb1y8","cmv004o96004k4x7k4lso08pr","cmv004o9o004n4x7kd7ue8fip","cmv004o9z004o4x7kn8txpzgr","cmv004oao004r4x7kka5exwk0","cmv004obf004u4x7k469f4t02","cmv004oc6004v4x7krmni47s0","cmv004ocq004y4x7koxu5ww8d","cmv004od700514x7kctijppif","cmv004odl00524x7kywkgf1in","cmv004oe000554x7ki5eo0goa","cmv1122wc005j4x7k4hjqzzf6","cmv1122wh005k4x7k6co7iym6","cmv1122wn005l4x7k4zsn59na","cmv1122wq005m4x7k7t8i515i","cmv1122wu005n4x7kifz83p05","cmv1122wx005o4x7k1x5bi4ma","cmv1122x1005p4x7kqrp6v4o5","cmv149tow006b4x7k80bxgwxc","cmv149toz006c4x7kfdeovj47","cmv149tp1006d4x7kot96jm4w","cmv149tp2006e4x7ki550jeia","cmv149tp4006f4x7kaf1i1luw","cmv149tp6006g4x7ky3batpsv","cmv149tp8006h4x7k8bqr7xjd","cmv149tpb006i4x7kk4cwtu5i","cmv149tpd006j4x7k93ku7b57","cmv149tpf006k4x7khocvcwi2","cmv149tpg006l4x7kyovfxmfb","cmv149tpi006m4x7k89nq84mu","cmv149tpk006n4x7ki1fyr6hb","cmv149tpl006o4x7kv45k5mfs","cmv149tpn006p4x7kayawq5y2","cmv149tpu006q4x7kujgaoy6n"],"sourcePreparers":["portfolio.analyst@nsns-fund.example"]},"result":{"filed":{"steps":["UNRE + Includible non-cash gains = 2567875","Unrealized gain (loss) on securities held = 0 - 11653250 = -11653250","107.1840(c): unrealized loss -11653250 used without haircut","Sum = 2567875 + -11653250 = -9085375","CIP = |-9085375| / (60000000 - 0) x 100 = 15.14%","107.1830: leverage/leverageable = 83.33%, equity at cost = 6.53%, maximum permitted = 45%"],"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","filed_pct":"15.14","headroom_pts":"29.86","filed_mismatch":false,"impairment_sum":"-9085375","unrealized_loss":"-11653250","net_appreciation":"-11653250","preliminary_zero":false,"max_permitted_pct":"45","leverage_ratio_pct":"83.33","watchlist_proximity":false,"capital_impairment_pct":"15.14","adjusted_unrealized_gain":"0","condition_of_capital_impairment":false},"flags":[],"status":"reconciled","corrected":{"steps":["UNRE + Includible non-cash gains = 2567875","Unrealized gain (loss) on securities held = 0.00 - 11653250.00 = -11653250.00","107.1840(c): unrealized loss -11653250.00 used without haircut","Sum = 2567875 + -11653250.00 = -9085375.00","CIP = |-9085375.00| / (60000000 - 0) x 100 = 15.14%","107.1830: leverage/leverageable = 83.33%, equity at cost = 6.53%, maximum permitted = 45%"],"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","filed_pct":"15.14","headroom_pts":"29.86","filed_mismatch":false,"impairment_sum":"-9085375.00","unrealized_loss":"-11653250.00","net_appreciation":"-11653250.00","preliminary_zero":false,"max_permitted_pct":"45","leverage_ratio_pct":"83.33","watchlist_proximity":false,"capital_impairment_pct":"15.14","adjusted_unrealized_gain":"0","condition_of_capital_impairment":false},"sourceMap":{"book":"combined-nsns","fund":{"sources":{"vehicle":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"foundation":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"licensee_type":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"treasury_stock":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_keys":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"regulatory_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_complete":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"leverageable_capital":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"outstanding_leverage":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"population_source_ref":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"includible_non_cash_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"filed_capital_impairment_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"estimated_future_tax_on_gains":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_other":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class1":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"unrealized_appreciation_class2":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"reported_unrealized_depreciation":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"undistributed_net_realized_earnings":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"equity_capital_investments_at_cost_pct":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"},"borrowings_against_pledged_appreciated_securities":{"basis":"REGULATORY","batchId":"cmv125u9e005u4x7ku7pkrqhp","mapping":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"recordId":"cmv149tpu006q4x7kujgaoy6n","documentId":"cmv125u98005t4x7k0vlji1p8","source_ref":"CM-CAP-1; 2026-Q3-trial-balance.xlsx; SYNTHETIC-SUPPLEMENT"}},"reported":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","source_id":"$population","foundation":true,"import_row_id":"cmuzwwi3z004e4x7k96y22x69","licensee_type":"301c","treasury_stock":"0","import_batch_id":"cmuzwwi3u00434x7kygz9h686","population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"source_namespace":"nsns-admin","regulatory_capital":"60000000","regulatory_mapping":{"licensee_type":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"treasury_stock":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"regulatory_capital":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"leverageable_capital":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"outstanding_leverage":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_depreciation":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"includible_non_cash_gains":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"filed_capital_impairment_pct":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"estimated_future_tax_on_gains":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_other":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class1":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class2":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"undistributed_net_realized_earnings":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"equity_capital_investments_at_cost_pct":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"borrowings_against_pledged_appreciated_securities":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}]},"population_complete":true,"leverageable_capital":"60000000","outstanding_leverage":"50000000","population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","unrealized_depreciation":"11653250","includible_non_cash_gains":"0","filed_capital_impairment_pct":"15.14","estimated_future_tax_on_gains":"0","unrealized_appreciation_other":"0","unrealized_appreciation_class1":"0","unrealized_appreciation_class2":"0","reported_unrealized_depreciation":"11653250","undistributed_net_realized_earnings":"2567875","equity_capital_investments_at_cost_pct":"6.53","borrowings_against_pledged_appreciated_securities":"0"},"recordIds":["cmuzv30vt003y4x7k2vk3vpqe","cmv004oe000554x7ki5eo0goa","cmv149tpu006q4x7kujgaoy6n"],"regulatoryMapping":{"licensee_type":[{"sign":"1","basis":"REGULATORY","field":"licensee_type","rowId":"cmv125u9i005v4x7k9zuf17zb","units":"TEXT","source":{"row":2,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-licensee_type","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"TEXT","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"REGULATORY","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F2"},"G":{"value":"CM-licensee_type","address":"Inputs!G2"},"H":{"value":"licensee_type","address":"Inputs!H2"},"I":{"value":"301c","address":"Inputs!I2"},"J":{"value":"1","address":"Inputs!J2"},"K":{"value":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K2"}},"sheet":"Inputs","units":"TEXT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"TEXT","amount":"301c","currency":"USD","source_id":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"licensee_type"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-licensee_type","account_id":"CM-licensee_type","policy_ref":"CM-CAP-1 / licensee_type / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"treasury_stock":[{"sign":"1","basis":"REGULATORY","field":"treasury_stock","rowId":"cmv125u9i005x4x7kh9g962wo","units":"USD","source":{"row":4,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-treasury_stock","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"REGULATORY","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F4"},"G":{"value":"CM-treasury_stock","address":"Inputs!G4"},"H":{"value":"treasury_stock","address":"Inputs!H4"},"I":{"value":"0","address":"Inputs!I4"},"J":{"value":"1","address":"Inputs!J4"},"K":{"value":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K4"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"treasury_stock"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-treasury_stock","account_id":"CM-treasury_stock","policy_ref":"CM-CAP-1 / treasury_stock / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"regulatory_capital":[{"sign":"1","basis":"REGULATORY","field":"regulatory_capital","rowId":"cmv125u9i005w4x7kiyf7xmhn","units":"USD","source":{"row":3,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-regulatory_capital","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"REGULATORY","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F3"},"G":{"value":"CM-regulatory_capital","address":"Inputs!G3"},"H":{"value":"regulatory_capital","address":"Inputs!H3"},"I":{"value":"60000000","address":"Inputs!I3"},"J":{"value":"1","address":"Inputs!J3"},"K":{"value":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K3"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"regulatory_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-regulatory_capital","account_id":"CM-regulatory_capital","policy_ref":"CM-CAP-1 / regulatory_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"leverageable_capital":[{"sign":"1","basis":"REGULATORY","field":"leverageable_capital","rowId":"cmv125u9i005y4x7kkq30v45z","units":"USD","source":{"row":5,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-leverageable_capital","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"REGULATORY","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F5"},"G":{"value":"CM-leverageable_capital","address":"Inputs!G5"},"H":{"value":"leverageable_capital","address":"Inputs!H5"},"I":{"value":"60000000","address":"Inputs!I5"},"J":{"value":"1","address":"Inputs!J5"},"K":{"value":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K5"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"60000000","currency":"USD","source_id":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"leverageable_capital"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-leverageable_capital","account_id":"CM-leverageable_capital","policy_ref":"CM-CAP-1 / leverageable_capital / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"outstanding_leverage":[{"sign":"1","basis":"REGULATORY","field":"outstanding_leverage","rowId":"cmv125u9i005z4x7kb0ulegsv","units":"USD","source":{"row":6,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-outstanding_leverage","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"REGULATORY","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F6"},"G":{"value":"CM-outstanding_leverage","address":"Inputs!G6"},"H":{"value":"outstanding_leverage","address":"Inputs!H6"},"I":{"value":"50000000","address":"Inputs!I6"},"J":{"value":"1","address":"Inputs!J6"},"K":{"value":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K6"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"50000000","currency":"USD","source_id":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"outstanding_leverage"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-outstanding_leverage","account_id":"CM-outstanding_leverage","policy_ref":"CM-CAP-1 / outstanding_leverage / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_depreciation":[{"sign":"1","basis":"REGULATORY","field":"unrealized_depreciation","rowId":"cmv125u9i00664x7kky2hy79h","units":"USD","source":{"row":13,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_depreciation","address":"Inputs!A13"},"B":{"value":"2026-09-30","address":"Inputs!B13"},"C":{"value":"USD","address":"Inputs!C13"},"D":{"value":"USD","address":"Inputs!D13"},"E":{"value":"REGULATORY","address":"Inputs!E13"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F13"},"G":{"value":"CM-unrealized_depreciation","address":"Inputs!G13"},"H":{"value":"unrealized_depreciation","address":"Inputs!H13"},"I":{"value":"11653250.00","address":"Inputs!I13"},"J":{"value":"1","address":"Inputs!J13"},"K":{"value":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K13"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"11653250.00","currency":"USD","source_id":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_depreciation"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_depreciation","account_id":"CM-unrealized_depreciation","policy_ref":"CM-CAP-1 / unrealized_depreciation / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"includible_non_cash_gains":[{"sign":"1","basis":"REGULATORY","field":"includible_non_cash_gains","rowId":"cmv125u9i00614x7kx3edf2pe","units":"USD","source":{"row":8,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-includible_non_cash_gains","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"REGULATORY","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F8"},"G":{"value":"CM-includible_non_cash_gains","address":"Inputs!G8"},"H":{"value":"includible_non_cash_gains","address":"Inputs!H8"},"I":{"value":"0","address":"Inputs!I8"},"J":{"value":"1","address":"Inputs!J8"},"K":{"value":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K8"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"includible_non_cash_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-includible_non_cash_gains","account_id":"CM-includible_non_cash_gains","policy_ref":"CM-CAP-1 / includible_non_cash_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"filed_capital_impairment_pct":[{"sign":"1","basis":"REGULATORY","field":"filed_capital_impairment_pct","rowId":"cmv125u9i00694x7k9nxvmdss","units":"PERCENT","source":{"row":16,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-filed_capital_impairment_pct","address":"Inputs!A16"},"B":{"value":"2026-09-30","address":"Inputs!B16"},"C":{"value":"PERCENT","address":"Inputs!C16"},"D":{"value":"USD","address":"Inputs!D16"},"E":{"value":"REGULATORY","address":"Inputs!E16"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F16"},"G":{"value":"CM-filed_capital_impairment_pct","address":"Inputs!G16"},"H":{"value":"filed_capital_impairment_pct","address":"Inputs!H16"},"I":{"value":"15.14","address":"Inputs!I16"},"J":{"value":"1","address":"Inputs!J16"},"K":{"value":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K16"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"15.14","currency":"USD","source_id":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"filed_capital_impairment_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-filed_capital_impairment_pct","account_id":"CM-filed_capital_impairment_pct","policy_ref":"CM-CAP-1 / filed_capital_impairment_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"estimated_future_tax_on_gains":[{"sign":"1","basis":"REGULATORY","field":"estimated_future_tax_on_gains","rowId":"cmv125u9i00674x7k95hd7y6z","units":"USD","source":{"row":14,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-estimated_future_tax_on_gains","address":"Inputs!A14"},"B":{"value":"2026-09-30","address":"Inputs!B14"},"C":{"value":"USD","address":"Inputs!C14"},"D":{"value":"USD","address":"Inputs!D14"},"E":{"value":"REGULATORY","address":"Inputs!E14"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F14"},"G":{"value":"CM-estimated_future_tax_on_gains","address":"Inputs!G14"},"H":{"value":"estimated_future_tax_on_gains","address":"Inputs!H14"},"I":{"value":"0","address":"Inputs!I14"},"J":{"value":"1","address":"Inputs!J14"},"K":{"value":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K14"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"estimated_future_tax_on_gains"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-estimated_future_tax_on_gains","account_id":"CM-estimated_future_tax_on_gains","policy_ref":"CM-CAP-1 / estimated_future_tax_on_gains / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_other":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_other","rowId":"cmv125u9i00654x7k7vcwzhkt","units":"USD","source":{"row":12,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_other","address":"Inputs!A12"},"B":{"value":"2026-09-30","address":"Inputs!B12"},"C":{"value":"USD","address":"Inputs!C12"},"D":{"value":"USD","address":"Inputs!D12"},"E":{"value":"REGULATORY","address":"Inputs!E12"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F12"},"G":{"value":"CM-unrealized_appreciation_other","address":"Inputs!G12"},"H":{"value":"unrealized_appreciation_other","address":"Inputs!H12"},"I":{"value":"0","address":"Inputs!I12"},"J":{"value":"1","address":"Inputs!J12"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K12"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_other"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_other","account_id":"CM-unrealized_appreciation_other","policy_ref":"CM-CAP-1 / unrealized_appreciation_other / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class1":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class1","rowId":"cmv125u9i00634x7knlh50l4i","units":"USD","source":{"row":10,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class1","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"REGULATORY","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F10"},"G":{"value":"CM-unrealized_appreciation_class1","address":"Inputs!G10"},"H":{"value":"unrealized_appreciation_class1","address":"Inputs!H10"},"I":{"value":"0","address":"Inputs!I10"},"J":{"value":"1","address":"Inputs!J10"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K10"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class1"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class1","account_id":"CM-unrealized_appreciation_class1","policy_ref":"CM-CAP-1 / unrealized_appreciation_class1 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"unrealized_appreciation_class2":[{"sign":"1","basis":"REGULATORY","field":"unrealized_appreciation_class2","rowId":"cmv125u9i00644x7kswi4w7l7","units":"USD","source":{"row":11,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-unrealized_appreciation_class2","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"REGULATORY","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F11"},"G":{"value":"CM-unrealized_appreciation_class2","address":"Inputs!G11"},"H":{"value":"unrealized_appreciation_class2","address":"Inputs!H11"},"I":{"value":"0","address":"Inputs!I11"},"J":{"value":"1","address":"Inputs!J11"},"K":{"value":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K11"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"unrealized_appreciation_class2"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-unrealized_appreciation_class2","account_id":"CM-unrealized_appreciation_class2","policy_ref":"CM-CAP-1 / unrealized_appreciation_class2 / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"undistributed_net_realized_earnings":[{"sign":"1","basis":"REGULATORY","field":"undistributed_net_realized_earnings","rowId":"cmv125u9i00604x7kv8n0sm97","units":"USD","source":{"row":7,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-undistributed_net_realized_earnings","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"REGULATORY","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F7"},"G":{"value":"CM-undistributed_net_realized_earnings","address":"Inputs!G7"},"H":{"value":"undistributed_net_realized_earnings","address":"Inputs!H7"},"I":{"value":"2567875.00","address":"Inputs!I7"},"J":{"value":"1","address":"Inputs!J7"},"K":{"value":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K7"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"2567875.00","currency":"USD","source_id":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"undistributed_net_realized_earnings"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-undistributed_net_realized_earnings","account_id":"CM-undistributed_net_realized_earnings","policy_ref":"CM-CAP-1 / undistributed_net_realized_earnings / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"equity_capital_investments_at_cost_pct":[{"sign":"1","basis":"REGULATORY","field":"equity_capital_investments_at_cost_pct","rowId":"cmv125u9i00624x7k60ra5ys4","units":"PERCENT","source":{"row":9,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-equity_capital_investments_at_cost_pct","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"PERCENT","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"REGULATORY","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F9"},"G":{"value":"CM-equity_capital_investments_at_cost_pct","address":"Inputs!G9"},"H":{"value":"equity_capital_investments_at_cost_pct","address":"Inputs!H9"},"I":{"value":"6.53","address":"Inputs!I9"},"J":{"value":"1","address":"Inputs!J9"},"K":{"value":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K9"}},"sheet":"Inputs","units":"PERCENT","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"PERCENT","amount":"6.53","currency":"USD","source_id":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"equity_capital_investments_at_cost_pct"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-equity_capital_investments_at_cost_pct","account_id":"CM-equity_capital_investments_at_cost_pct","policy_ref":"CM-CAP-1 / equity_capital_investments_at_cost_pct / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}],"borrowings_against_pledged_appreciated_securities":[{"sign":"1","basis":"REGULATORY","field":"borrowings_against_pledged_appreciated_securities","rowId":"cmv125u9i00684x7korwnvvfj","units":"USD","source":{"row":15,"date":"2026-09-30","name":"2026-Q3-trial-balance.xlsx","basis":"REGULATORY","cells":{"A":{"value":"tb-borrowings_against_pledged_appreciated_securities","address":"Inputs!A15"},"B":{"value":"2026-09-30","address":"Inputs!B15"},"C":{"value":"USD","address":"Inputs!C15"},"D":{"value":"USD","address":"Inputs!D15"},"E":{"value":"REGULATORY","address":"Inputs!E15"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","address":"Inputs!F15"},"G":{"value":"CM-borrowings_against_pledged_appreciated_securities","address":"Inputs!G15"},"H":{"value":"borrowings_against_pledged_appreciated_securities","address":"Inputs!H15"},"I":{"value":"0","address":"Inputs!I15"},"J":{"value":"1","address":"Inputs!J15"},"K":{"value":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","address":"Inputs!K15"}},"sheet":"Inputs","units":"USD","mapping":{"columns":{"date":"date","sign":"sign","basis":"basis","units":"units","amount":"amount","currency":"currency","source_id":"source_id","account_id":"account_id","policy_ref":"policy_ref","source_ref":"source_ref","target_field":"target_field"},"holdingMap":{}},"currency":"USD","fileHash":"354277d6bb5c76e0e002dece7a77f9bc7f668d44c17aba742acc93a3dc685b45","original":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"namespace":"nsns-admin","rawHeaders":["source_id","date","units","currency","basis","source_ref","account_id","target_field","amount","sign","policy_ref"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","rawOriginal":{"date":"2026-09-30","sign":"1","basis":"REGULATORY","units":"USD","amount":"0","currency":"USD","source_id":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3","target_field":"borrowings_against_pledged_appreciated_securities"},"mappingVersion":"synthetic-admin-v1"},"batchId":"cmv125u9e005u4x7ku7pkrqhp","sourceId":"tb-borrowings_against_pledged_appreciated_securities","account_id":"CM-borrowings_against_pledged_appreciated_securities","policy_ref":"CM-CAP-1 / borrowings_against_pledged_appreciated_securities / SYNTHETIC-SUPPLEMENT.pdf p.5","source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.5; CM-CAP-1 2026-Q3"}]}},"quarter":"2026-Q3","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","version":"sbic-foundation-reconciliation-1.0.0","computed":{"sba":"95600000.00","cost":"107253250.00","gaap":"100400000.00","unrealized_depreciation":"11653250.00","unrealized_appreciation_other":"0.00","unrealized_appreciation_class1":"0.00","unrealized_appreciation_class2":"0.00","equity_capital_investments_at_cost_pct":"6.53"},"positions":[{"key":"cmuzmv5jw002q4x7klyo4yxje","sba":"22000000.00","cost":"22000000.00","gaap":"22100000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":4,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"bluepeak-term","address":"Inputs!A4"},"B":{"value":"2026-09-30","address":"Inputs!B4"},"C":{"value":"USD","address":"Inputs!C4"},"D":{"value":"USD","address":"Inputs!D4"},"E":{"value":"SBA","address":"Inputs!E4"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F4"},"G":{"value":"bluepeak-term","address":"Inputs!G4"},"H":{"value":"loan","address":"Inputs!H4"},"I":{"value":"22000000.00","address":"Inputs!I4"},"J":{"value":"22000000.00","address":"Inputs!J4"},"K":{"value":"22000000.00","address":"Inputs!K4"},"L":{"value":"22100000.00","address":"Inputs!L4"},"M":{"value":"0.00","address":"Inputs!M4"},"N":{"value":"true","address":"Inputs!N4"},"O":{"value":"2026-09-30","address":"Inputs!O4"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","address":"Inputs!P4"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","address":"Inputs!Q4"},"R":{"value":"[]","address":"Inputs!R4"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S4"},"T":{"value":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T4"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","address":"Inputs!U4"}},"rowId":"cmuzwwi3z00464x7kyrn31y2h","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o96004k4x7k4lso08pr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"BluePeak Healthcare Solutions · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92z9000xai7kmqk54e0s","cost_begin":"22000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92zc000yai7kr8t4c81x","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"22000000","going_concern_doubt":false,"submitted_sba_value":"22000000","submitted_gaap_value":"22100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"bluepeak-term","cost_begin":"22000000.00","holding_id":"bluepeak-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A4:P4; borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-01-10\",\"maturity_date\":\"2029-01-10\",\"spread_bp\":\"625\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"22000000.00\",\"carrying\":\"22000000.00\",\"cost\":\"22000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A3:H3\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 03-BluePeak-Q3","financial_evidence":"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"22000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-01-10\"},\"maturity_date\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-01-10\"},\"spread_bp\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 625\"},\"floor_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/03-BluePeak-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A4:P4\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A3:H3\"}}","submitted_sba_value":"22000000.00","submitted_gaap_value":"22100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o96004k4x7k4lso08pr"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5mx00394x7kb4ypuhr6","sba":"10800000.00","cost":"12000000.00","gaap":"10800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":11,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"brakeholt-term","address":"Inputs!A11"},"B":{"value":"2026-09-30","address":"Inputs!B11"},"C":{"value":"USD","address":"Inputs!C11"},"D":{"value":"USD","address":"Inputs!D11"},"E":{"value":"SBA","address":"Inputs!E11"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F11"},"G":{"value":"brakeholt-term","address":"Inputs!G11"},"H":{"value":"loan","address":"Inputs!H11"},"I":{"value":"12000000.00","address":"Inputs!I11"},"J":{"value":"12000000.00","address":"Inputs!J11"},"K":{"value":"10800000.00","address":"Inputs!K11"},"L":{"value":"10800000.00","address":"Inputs!L11"},"M":{"value":"1200000.00","address":"Inputs!M11"},"N":{"value":"true","address":"Inputs!N11"},"O":{"value":"2026-09-30","address":"Inputs!O11"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","address":"Inputs!P11"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","address":"Inputs!Q11"},"R":{"value":"[]","address":"Inputs!R11"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S11"},"T":{"value":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T11"},"U":{"value":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","address":"Inputs!U11"}},"rowId":"cmuzwwi3z004d4x7kcja2fc20","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"recordId":"cmv004odl00524x7kywkgf1in","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Brakeholt Engineered Products Co. · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"document-78994e0c-94d1-4fb3-87a7-9c65c6b54f0c","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmta602ek00014x7ktoj1e2ak","security_type":"loan","ledger_complete":true,"submitted_status":"Performing under disclosed synthetic enforcement waiver","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"10800000","submitted_gaap_value":"10800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"brakeholt-term","cost_begin":"12000000.00","holding_id":"brakeholt-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A11:P11; borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2026-04-01\",\"maturity_date\":\"2031-04-01\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A8:H8\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing under disclosed synthetic enforcement waiver\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Contractual rules/amendment retained. Q3 4.50x vs4.00x, certificate4.20x discrepancy; missing scheduled principal/FCCR Not tested. Original 08-New-Q3 unchanged.","financial_evidence":"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2026-04-01\"},\"maturity_date\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2031-04-01\"},\"spread_bp\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"floor_pct: 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/08-New-Q3/05-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A11:P11\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A8:H8\"}}","submitted_sba_value":"10800000.00","submitted_gaap_value":"10800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1200000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004odl00524x7kywkgf1in"],"appreciation":"0.00","depreciation":"1200000.00","classification":"not applicable","reportedDepreciation":"1200000.00"},{"key":"cmuzmv5ll00314x7kqy1jlgwx","sba":"9800000.00","cost":"12000000.00","gaap":"9800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":8,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"grainmoor-term","address":"Inputs!A8"},"B":{"value":"2026-09-30","address":"Inputs!B8"},"C":{"value":"USD","address":"Inputs!C8"},"D":{"value":"USD","address":"Inputs!D8"},"E":{"value":"SBA","address":"Inputs!E8"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F8"},"G":{"value":"grainmoor-term","address":"Inputs!G8"},"H":{"value":"loan","address":"Inputs!H8"},"I":{"value":"12000000.00","address":"Inputs!I8"},"J":{"value":"12000000.00","address":"Inputs!J8"},"K":{"value":"9800000.00","address":"Inputs!K8"},"L":{"value":"9800000.00","address":"Inputs!L8"},"M":{"value":"2200000.00","address":"Inputs!M8"},"N":{"value":"true","address":"Inputs!N8"},"O":{"value":"2026-09-30","address":"Inputs!O8"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","address":"Inputs!P8"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","address":"Inputs!Q8"},"R":{"value":"[]","address":"Inputs!R8"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S8"},"T":{"value":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T8"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","address":"Inputs!U8"}},"rowId":"cmuzwwi3z004a4x7kzssmmgiy","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"recordId":"cmv004oc6004v4x7krmni47s0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Grainmoor Food Distribution · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye933f003bai7ksi2lqvt5","cost_begin":"12000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye933g003cai7kh4x87y16","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"12000000","going_concern_doubt":false,"submitted_sba_value":"9800000","submitted_gaap_value":"9800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"grainmoor-term","cost_begin":"12000000.00","holding_id":"grainmoor-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A8:P8; borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-03-12\",\"maturity_date\":\"2028-03-12\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"12000000.00\",\"carrying\":\"12000000.00\",\"cost\":\"12000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A6:H6\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 06-Grainmoor-Q3","financial_evidence":"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"12000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-03-12\"},\"maturity_date\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-03-12\"},\"spread_bp\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/06-Grainmoor-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A8:P8\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A6:H6\"}}","submitted_sba_value":"9800000.00","submitted_gaap_value":"9800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"2200000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004oc6004v4x7krmni47s0"],"appreciation":"0.00","depreciation":"2200000.00","classification":"not applicable","reportedDepreciation":"2200000.00"},{"key":"cmuzmv5kb002t4x7kfmm67ve9","sba":"7500000.00","cost":"14253250.00","gaap":"7500000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9z004o4x7kn8txpzgr","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Havenmark Logistics Group · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","cost_begin":"14200000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye930w001qai7kra4jgx0e","security_type":"loan","ledger_complete":true,"submitted_status":"Impaired","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"14253250","going_concern_doubt":false,"submitted_sba_value":"7500000","submitted_gaap_value":"7500000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.code":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.date":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.amount":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.vehicle":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.companyId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.foundation":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.source_ref":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.instrumentId":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"},"ledger.cmv004o9o004n4x7kd7ue8fip.transaction_id":{"row":5,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"havenmark-term","address":"Inputs!A5"},"B":{"value":"2026-09-30","address":"Inputs!B5"},"C":{"value":"USD","address":"Inputs!C5"},"D":{"value":"USD","address":"Inputs!D5"},"E":{"value":"SBA","address":"Inputs!E5"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F5"},"G":{"value":"havenmark-term","address":"Inputs!G5"},"H":{"value":"loan","address":"Inputs!H5"},"I":{"value":"14200000.00","address":"Inputs!I5"},"J":{"value":"14253250.00","address":"Inputs!J5"},"K":{"value":"7500000.00","address":"Inputs!K5"},"L":{"value":"7500000.00","address":"Inputs!L5"},"M":{"value":"6753250.00","address":"Inputs!M5"},"N":{"value":"true","address":"Inputs!N5"},"O":{"value":"2026-09-30","address":"Inputs!O5"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","address":"Inputs!P5"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","address":"Inputs!Q5"},"R":{"value":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","address":"Inputs!R5"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S5"},"T":{"value":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T5"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","address":"Inputs!U5"}},"rowId":"cmuzwwi3z00474x7khgcaqcx1","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"recordId":"cmv004o9o004n4x7kd7ue8fip","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"code":"ANC_PIK","date":"2026-09-30","amount":"53250","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye930t001pai7kbldya8u8","foundation":true,"source_ref":"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3","instrumentId":"cmtye930w001qai7kra4jgx0e","transaction_id":"CM-Q3-PIK-havenmark-term"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"havenmark-term","cost_begin":"14200000.00","holding_id":"havenmark-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A5:P5; borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"pik_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2022-09-20\",\"maturity_date\":\"2027-09-20\",\"spread_bp\":\"650\",\"floor_pct\":\"1.25\",\"pik_rate_pct\":\"1.5\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"14200000.00\",\"carrying\":\"14200000.00\",\"cost\":\"14200000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"200000.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A4:H4\"}]}","ledger_json":"[{\"transaction_id\":\"CM-Q3-PIK-havenmark-term\",\"date\":\"2026-09-30\",\"code\":\"ANC_PIK\",\"amount\":\"53250.00\",\"source_ref\":\"sources/servicing-ledger.xlsx#Inputs!A2:F2; SYNTHETIC-SUPPLEMENT.pdf p.3\"}]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Impaired\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 04-Havenmark-Q3","financial_evidence":"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"14253250.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: pik_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2022-09-20\"},\"maturity_date\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2027-09-20\"},\"spread_bp\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 650\"},\"floor_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1.25\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/04-Havenmark-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 1.5\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A5:P5\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A4:H4\"}}","submitted_sba_value":"7500000.00","submitted_gaap_value":"7500000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"6753250.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o9o004n4x7kd7ue8fip","cmv004o9z004o4x7kn8txpzgr"],"appreciation":"0.00","depreciation":"6753250.00","classification":"not applicable","reportedDepreciation":"6753250.00"},{"key":"cmuzmv5mg00364x7klxyqyxg2","sba":"0.00","cost":"1500000.00","gaap":"0.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":10,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-equity","address":"Inputs!A10"},"B":{"value":"2026-09-30","address":"Inputs!B10"},"C":{"value":"USD","address":"Inputs!C10"},"D":{"value":"USD","address":"Inputs!D10"},"E":{"value":"SBA","address":"Inputs!E10"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F10"},"G":{"value":"kilnbrace-equity","address":"Inputs!G10"},"H":{"value":"equity","address":"Inputs!H10"},"I":{"value":"1500000.00","address":"Inputs!I10"},"J":{"value":"1500000.00","address":"Inputs!J10"},"K":{"value":"0.00","address":"Inputs!K10"},"L":{"value":"0.00","address":"Inputs!L10"},"M":{"value":"1500000.00","address":"Inputs!M10"},"N":{"value":"true","address":"Inputs!N10"},"O":{"value":"2026-09-30","address":"Inputs!O10"},"P":{"value":"","address":"Inputs!P10"},"Q":{"value":"","address":"Inputs!Q10"},"R":{"value":"[]","address":"Inputs!R10"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S10"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T10"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U10"}},"rowId":"cmuzwwi3z004c4x7kqxqvuz14","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"recordId":"cmv004od700514x7kctijppif","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"1500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934t0049ai7kd6d0gxcr","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"1500000","going_concern_doubt":false,"submitted_sba_value":"0","submitted_gaap_value":"0","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-equity","cost_begin":"1500000.00","holding_id":"kilnbrace-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A10:P10; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"1500000.00","terms_sources_json":"","submitted_sba_value":"0.00","submitted_gaap_value":"0.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"1500000.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004od700514x7kctijppif"],"appreciation":"0.00","depreciation":"1500000.00","classification":"not applicable","reportedDepreciation":"1500000.00"},{"key":"cmuzmv5m100344x7kz1kysqsb","sba":"6000000.00","cost":"6000000.00","gaap":"6000000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":9,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"kilnbrace-term","address":"Inputs!A9"},"B":{"value":"2026-09-30","address":"Inputs!B9"},"C":{"value":"USD","address":"Inputs!C9"},"D":{"value":"USD","address":"Inputs!D9"},"E":{"value":"SBA","address":"Inputs!E9"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F9"},"G":{"value":"kilnbrace-term","address":"Inputs!G9"},"H":{"value":"loan","address":"Inputs!H9"},"I":{"value":"6000000.00","address":"Inputs!I9"},"J":{"value":"6000000.00","address":"Inputs!J9"},"K":{"value":"6000000.00","address":"Inputs!K9"},"L":{"value":"6000000.00","address":"Inputs!L9"},"M":{"value":"0.00","address":"Inputs!M9"},"N":{"value":"true","address":"Inputs!N9"},"O":{"value":"2026-09-30","address":"Inputs!O9"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","address":"Inputs!P9"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","address":"Inputs!Q9"},"R":{"value":"[]","address":"Inputs!R9"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","address":"Inputs!S9"},"T":{"value":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T9"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","address":"Inputs!U9"}},"rowId":"cmuzwwi3z004b4x7kkgbcjdal","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004ocq004y4x7koxu5ww8d","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Kilnbrace Specialty Products · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye934j0043ai7kuunridgv","cost_begin":"6000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye934l0044ai7kmvzqk7ya","security_type":"loan","ledger_complete":true,"submitted_status":"Watch","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"6000000","going_concern_doubt":false,"submitted_sba_value":"6000000","submitted_gaap_value":"6000000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"deteriorating","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"kilnbrace-term","cost_begin":"6000000.00","holding_id":"kilnbrace-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A9:P9; borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-09-15\",\"maturity_date\":\"2028-09-15\",\"spread_bp\":\"600\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"6000000.00\",\"carrying\":\"6000000.00\",\"cost\":\"6000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A7:H7\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Watch\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"deteriorating\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 07-Kilnbrace-Q3","financial_evidence":"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"6000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-09-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-09-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 600\"},\"floor_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/07-Kilnbrace-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A9:P9\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A7:H7\"}}","submitted_sba_value":"6000000.00","submitted_gaap_value":"6000000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004ocq004y4x7koxu5ww8d"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5jc002n4x7ky41bmiko","sba":"2500000.00","cost":"2500000.00","gaap":"3100000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":3,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-equity","address":"Inputs!A3"},"B":{"value":"2026-09-30","address":"Inputs!B3"},"C":{"value":"USD","address":"Inputs!C3"},"D":{"value":"USD","address":"Inputs!D3"},"E":{"value":"SBA","address":"Inputs!E3"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F3"},"G":{"value":"meridian-equity","address":"Inputs!G3"},"H":{"value":"equity","address":"Inputs!H3"},"I":{"value":"2500000.00","address":"Inputs!I3"},"J":{"value":"2500000.00","address":"Inputs!J3"},"K":{"value":"2500000.00","address":"Inputs!K3"},"L":{"value":"3100000.00","address":"Inputs!L3"},"M":{"value":"0.00","address":"Inputs!M3"},"N":{"value":"true","address":"Inputs!N3"},"O":{"value":"2026-09-30","address":"Inputs!O3"},"P":{"value":"","address":"Inputs!P3"},"Q":{"value":"","address":"Inputs!Q3"},"R":{"value":"[]","address":"Inputs!R3"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S3"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T3"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U3"}},"rowId":"cmuzwwi3z00454x7k2h54dilq","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o8r004j4x7kmslfb1y8","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"2500000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92xb0006ai7kink1pfa6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"2500000","going_concern_doubt":false,"submitted_sba_value":"2500000","submitted_gaap_value":"3100000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-equity","cost_begin":"2500000.00","holding_id":"meridian-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A3:P3; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"2500000.00","terms_sources_json":"","submitted_sba_value":"2500000.00","submitted_gaap_value":"3100000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o8r004j4x7kmslfb1y8"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5iv002l4x7kko6xv99p","sba":"18000000.00","cost":"18000000.00","gaap":"18400000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":2,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"meridian-term","address":"Inputs!A2"},"B":{"value":"2026-09-30","address":"Inputs!B2"},"C":{"value":"USD","address":"Inputs!C2"},"D":{"value":"USD","address":"Inputs!D2"},"E":{"value":"SBA","address":"Inputs!E2"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F2"},"G":{"value":"meridian-term","address":"Inputs!G2"},"H":{"value":"loan","address":"Inputs!H2"},"I":{"value":"18000000.00","address":"Inputs!I2"},"J":{"value":"18000000.00","address":"Inputs!J2"},"K":{"value":"18000000.00","address":"Inputs!K2"},"L":{"value":"18400000.00","address":"Inputs!L2"},"M":{"value":"0.00","address":"Inputs!M2"},"N":{"value":"true","address":"Inputs!N2"},"O":{"value":"2026-09-30","address":"Inputs!O2"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","address":"Inputs!P2"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","address":"Inputs!Q2"},"R":{"value":"[]","address":"Inputs!R2"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S2"},"T":{"value":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T2"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","address":"Inputs!U2"}},"rowId":"cmuzwwi3z00444x7k1h7kwmn5","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004o81004g4x7k3j88y1np","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Meridian Industrial Services · Senior Term Loan","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye92w30000ai7kp9u4k7gb","cost_begin":"18000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye92ww0001ai7kjopm5qwu","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"18000000","going_concern_doubt":false,"submitted_sba_value":"18000000","submitted_gaap_value":"18400000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"meridian-term","cost_begin":"18000000.00","holding_id":"meridian-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A2:P2; borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2023-06-15\",\"maturity_date\":\"2028-06-15\",\"spread_bp\":\"575\",\"floor_pct\":\"1\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"18000000.00\",\"carrying\":\"18000000.00\",\"cost\":\"18000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A2:H2\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 02-Meridian-Q3","financial_evidence":"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"18000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2023-06-15\"},\"maturity_date\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2028-06-15\"},\"spread_bp\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 575\"},\"floor_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 1\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/02-Meridian-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A2:P2\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A2:H2\"}}","submitted_sba_value":"18000000.00","submitted_gaap_value":"18400000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004o81004g4x7k3j88y1np"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5l5002y4x7km66oj2l7","sba":"3000000.00","cost":"3000000.00","gaap":"4900000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":7,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-equity","address":"Inputs!A7"},"B":{"value":"2026-09-30","address":"Inputs!B7"},"C":{"value":"USD","address":"Inputs!C7"},"D":{"value":"USD","address":"Inputs!D7"},"E":{"value":"SBA","address":"Inputs!E7"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!F7"},"G":{"value":"summit-equity","address":"Inputs!G7"},"H":{"value":"equity","address":"Inputs!H7"},"I":{"value":"3000000.00","address":"Inputs!I7"},"J":{"value":"3000000.00","address":"Inputs!J7"},"K":{"value":"3000000.00","address":"Inputs!K7"},"L":{"value":"4900000.00","address":"Inputs!L7"},"M":{"value":"0.00","address":"Inputs!M7"},"N":{"value":"true","address":"Inputs!N7"},"O":{"value":"2026-09-30","address":"Inputs!O7"},"P":{"value":"","address":"Inputs!P7"},"Q":{"value":"","address":"Inputs!Q7"},"R":{"value":"[]","address":"Inputs!R7"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S7"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","address":"Inputs!T7"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U7"}},"rowId":"cmuzwwi3z00494x7k1mcpcnvv","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004obf004u4x7k469f4t02","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Equity Co-Invest","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"3000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye932h002oai7kr64pm2c6","security_type":"equity","ledger_complete":true,"submitted_status":"Equity investment","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","licensee_leveraged":true,"submitted_cost_end":"3000000","going_concern_doubt":false,"submitted_sba_value":"3000000","submitted_gaap_value":"4900000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-equity","cost_begin":"3000000.00","holding_id":"summit-equity","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A7:P7; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","terms_json":"","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Equity investment\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"equity","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A3:O3","submitted_cost_end":"3000000.00","terms_sources_json":"","submitted_sba_value":"3000000.00","submitted_gaap_value":"4900000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004obf004u4x7k469f4t02"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"},{"key":"cmuzmv5kr002w4x7kxazfnznz","sba":"16000000.00","cost":"16000000.00","gaap":"17800000.00","basis":{"sba":"source-approved SBA","cost":"Schedule 1c cost","gaap":"source-approved GAAP","depreciation":"max(cost - SBA, 0)"},"sources":{"date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"name":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"vehicle":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"companyId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"cost_begin":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"foundation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"method_text":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"instrumentId":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"security_type":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"ledger_complete":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_status":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"status_source_ref":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"financial_evidence":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"licensee_leveraged":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_cost_end":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"going_concern_doubt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_sba_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_gaap_value":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"GAAP","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"insolvent_or_bankrupt":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"covenant_cushion_trend":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"interest_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"principal_days_past_due":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"recovery_event_recorded":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"last_board_valuation_date":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"},"submitted_unrealized_depreciation":{"row":6,"date":"2026-09-30","name":"2026-Q3-investment.xlsx","basis":"SBA","cells":{"A":{"value":"summit-term","address":"Inputs!A6"},"B":{"value":"2026-09-30","address":"Inputs!B6"},"C":{"value":"USD","address":"Inputs!C6"},"D":{"value":"USD","address":"Inputs!D6"},"E":{"value":"SBA","address":"Inputs!E6"},"F":{"value":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!F6"},"G":{"value":"summit-term","address":"Inputs!G6"},"H":{"value":"loan","address":"Inputs!H6"},"I":{"value":"16000000.00","address":"Inputs!I6"},"J":{"value":"16000000.00","address":"Inputs!J6"},"K":{"value":"16000000.00","address":"Inputs!K6"},"L":{"value":"17800000.00","address":"Inputs!L6"},"M":{"value":"0.00","address":"Inputs!M6"},"N":{"value":"true","address":"Inputs!N6"},"O":{"value":"2026-09-30","address":"Inputs!O6"},"P":{"value":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","address":"Inputs!P6"},"Q":{"value":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","address":"Inputs!Q6"},"R":{"value":"[]","address":"Inputs!R6"},"S":{"value":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","address":"Inputs!S6"},"T":{"value":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","address":"Inputs!T6"},"U":{"value":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","address":"Inputs!U6"}},"rowId":"cmuzwwi3z00484x7kepwlfpnd","sheet":"Inputs","units":"USD","batchId":"cmuzwwi3u00434x7kygz9h686","mapping":{"columns":{"date":"date","basis":"basis","units":"units","currency":"currency","source_id":"source_id","cost_begin":"cost_begin","holding_id":"holding_id","source_ref":"source_ref","terms_json":"terms_json","ledger_json":"ledger_json","evidence_json":"evidence_json","security_type":"security_type","ledger_complete":"ledger_complete","covenant_evidence":"covenant_evidence","financial_evidence":"financial_evidence","submitted_cost_end":"submitted_cost_end","terms_sources_json":"terms_sources_json","submitted_sba_value":"submitted_sba_value","submitted_gaap_value":"submitted_gaap_value","last_board_valuation_date":"last_board_valuation_date","submitted_unrealized_depreciation":"submitted_unrealized_depreciation"},"holdingMap":{"summit-term":"summit-term","bluepeak-term":"bluepeak-term","meridian-term":"meridian-term","summit-equity":"summit-equity","brakeholt-term":"brakeholt-term","grainmoor-term":"grainmoor-term","havenmark-term":"havenmark-term","kilnbrace-term":"kilnbrace-term","meridian-equity":"meridian-equity","kilnbrace-equity":"kilnbrace-equity"}},"currency":"USD","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","original":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"recordId":"cmv004oao004r4x7kka5exwk0","namespace":"nsns-admin","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"date":"2026-09-30","name":"Summit Software Holdings · Unitranche","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","companyId":"cmtye9326002iai7kd4xkqcz4","cost_begin":"16000000","foundation":true,"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","method_text":"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate","instrumentId":"cmtye9329002jai7k76vtg8fk","security_type":"loan","ledger_complete":true,"submitted_status":"Performing","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","status_source_ref":"SYNTHETIC-SUPPLEMENT.pdf p.4","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","licensee_leveraged":true,"submitted_cost_end":"16000000","going_concern_doubt":false,"submitted_sba_value":"16000000","submitted_gaap_value":"17800000","insolvent_or_bankrupt":false,"covenant_cushion_trend":"Stable","interest_days_past_due":0,"principal_days_past_due":0,"recovery_event_recorded":false,"last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0"},"rawHeaders":["source_id","date","units","currency","basis","source_ref","holding_id","security_type","cost_begin","submitted_cost_end","submitted_sba_value","submitted_gaap_value","submitted_unrealized_depreciation","ledger_complete","last_board_valuation_date","terms_json","terms_sources_json","ledger_json","evidence_json","financial_evidence","covenant_evidence"],"source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","rawOriginal":{"date":"2026-09-30","basis":"SBA","units":"USD","currency":"USD","source_id":"summit-term","cost_begin":"16000000.00","holding_id":"summit-term","source_ref":"SYNTHETIC-SUPPLEMENT.pdf pp.2-4; sources/opening-register.xlsx#Inputs!A6:P6; borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","terms_json":"{\"mode\":\"opening-balance/v1\",\"instrument\":\"cash_pay_bullet\",\"currency\":\"USD\",\"day_count\":\"30/360\",\"origination_date\":\"2024-08-05\",\"maturity_date\":\"2029-08-05\",\"spread_bp\":\"550\",\"floor_pct\":\"0.75\",\"pik_rate_pct\":\"0\",\"oid\":\"0\",\"fees\":\"0\",\"opening\":{\"date\":\"2026-06-30\",\"principal\":\"16000000.00\",\"carrying\":\"16000000.00\",\"cost\":\"16000000.00\",\"cash_interest_receivable\":\"0\",\"cumulative_pik\":\"0.00\",\"unamortized_oid\":\"0\",\"unamortized_fees\":\"0\",\"source_ref\":\"sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":[{\"period\":1,\"start_date\":\"2026-06-30\",\"end_date\":\"2026-09-30\",\"observed_date\":\"2026-06-30\",\"benchmark_pct\":\"4.25\",\"source_ref\":\"sources/rate-observations.xlsx#Inputs!A5:H5\"}]}","ledger_json":"[]","evidence_json":"{\"going_concern_doubt\":false,\"insolvent_or_bankrupt\":false,\"licensee_leveraged\":true,\"recovery_event_recorded\":false,\"interest_days_past_due\":0,\"principal_days_past_due\":0,\"submitted_status\":\"Performing\",\"status_source_ref\":\"SYNTHETIC-SUPPLEMENT.pdf p.4\",\"method_text\":\"CM-SBA-1: lower of reviewed cost and original approved GAAP appraisal; no elected appreciation; original GAAP remains separate\",\"covenant_cushion_trend\":\"Stable\"}","security_type":"loan","ledger_complete":"true","covenant_evidence":"Supplied certificate results on an LTM basis; retain tests, including breaches/tight results. original-sources.sha256.json; 05-Summit-Q3","financial_evidence":"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2","submitted_cost_end":"16000000.00","terms_sources_json":"{\"mode\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"mode: opening-balance/v1\"},\"instrument\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"instrument: cash_pay_bullet\"},\"currency\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"currency: USD\"},\"day_count\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"day_count: 30/360\"},\"origination_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"origination_date = 2024-08-05\"},\"maturity_date\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"maturity_date = 2029-08-05\"},\"spread_bp\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"spread_bp = 550\"},\"floor_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"floor_pct = 0.75\"},\"pik_rate_pct\":{\"reference\":\"borrower-packages/05-Summit-Q3/04-Fund-Holdings-and-Approved-Marks.xlsx#Holdings and Marks!A2:O2\",\"page\":1,\"quote\":\"pik_rate_pct = 0\"},\"oid\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"oid: 0\"},\"fees\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"fees: 0\"},\"opening\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":2,\"quote\":\"opening: sources/opening-register.xlsx#Inputs!A6:P6\"},\"rate_observations\":{\"reference\":\"sources/SYNTHETIC-SUPPLEMENT.pdf\",\"page\":3,\"quote\":\"rate_observations: sources/rate-observations.xlsx#Inputs!A5:H5\"}}","submitted_sba_value":"16000000.00","submitted_gaap_value":"17800000.00","last_board_valuation_date":"2026-09-30","submitted_unrealized_depreciation":"0.00"},"mappingVersion":"synthetic-admin-v1"}},"recordIds":["cmv004oao004r4x7kka5exwk0"],"appreciation":"0.00","depreciation":"0.00","classification":"not applicable","reportedDepreciation":"0.00"}],"convention":"USD cents and percentages to 2 decimals, ROUND_HALF_UP; gross SBA depreciation, no gain/loss netting","includible":null,"membership":{"source":{"rowId":"cmuzwwi3z004e4x7k96y22x69","batchId":"cmuzwwi3u00434x7kygz9h686","fileHash":"fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","recordId":"cmv004oe000554x7ki5eo0goa","documentId":"cmuzwwi3l00424x7kg0xo1twu","normalized":{"vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","foundation":true,"population_keys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"],"population_complete":true,"population_source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a"},"source_ref":"Population source: 2026-Q3-investment.xlsx / SHA-256 fb63ddad8db9d2097822bdcd7e44442180c70326e235fe1191679a6f50f2a54a","mappingVersion":"synthetic-admin-v1"},"complete":true,"missingKeys":[],"declaredKeys":["cmuzmv5iv002l4x7kko6xv99p","cmuzmv5jc002n4x7ky41bmiko","cmuzmv5jw002q4x7klyo4yxje","cmuzmv5kb002t4x7kfmm67ve9","cmuzmv5kr002w4x7kxazfnznz","cmuzmv5l5002y4x7km66oj2l7","cmuzmv5ll00314x7kqy1jlgwx","cmuzmv5m100344x7kz1kysqsb","cmuzmv5mg00364x7klxyqyxg2","cmuzmv5mx00394x7kb4ypuhr6"]},"comparisons":{"unrealized_depreciation":{"computed":"11653250.00","reported":"11653250.00","difference":"0.00"},"unrealized_appreciation_other":{"computed":"0.00","reported":"0.00","difference":"0.00"},"unrealized_appreciation_class1":{"computed":"0.00","reported":"0.00","difference":"0.00"},"unrealized_appreciation_class2":{"computed":"0.00","reported":"0.00","difference":"0.00"},"equity_capital_investments_at_cost_pct":{"computed":"6.53","reported":"6.53","difference":"0.00"}}},"exceptions":[],"exceptionHash":"4f53cda18c2baa0c0354bb5f9a3ecbe5ed12ab4d8e11ba873c2f11161202b945","dependencyHash":"adb7feb1469152ae6777c427459a2cd50c96e05cb2abd270a39d86aeb176bc98"},"quarter":"2026-Q3","createdAt":"2026-10-09T17:00:08.782Z","createdBy":"portfolio.analyst@nsns-fund.example","inputHash":"7c235a314856a58303feeb4d2ef2a79817d5ab86ce2764846745b93665c54278","dispositions":[],"engineVersion":"sbic-capital-population-5.0.0","issuedScope":{"book":"combined-nsns","vehicle":"6c84f4b4-d58e-4d35-8612-5810ecc4881e","quarter":"2026-Q3"},"issuedVersionId":"demo-baseline-cbc081cb-fd00-451d-8451-e5d1e590f876","approvedById":null}